DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$105.28
Today's Fair Value
$197.50 +87.59%
Margin of Safety
+46.69%
Projected Value (5Y)
$318.08 +202.13%
Dividends Paid (5Y)
$4.46
DCF Inputs
Scenario
%
Regression: 22.74% | CAGR (5y): 12.16%
%
Regression: 0.16% | CAGR (5y): -1.19%
%
Regression: 2% | CAGR (5y): -26.12%
Capped at 30.00x (Historical 5y: 96.1x)
%