DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$72.27
Today's Fair Value
$88.12 +21.93%
Margin of Safety
+17.99%
Projected Value (5Y)
$141.92 +96.37%
Dividends Paid (5Y)
$11.36
DCF Inputs
Scenario
%
Regression: 29.95% | CAGR (5y): 14.85%
%
Regression: 5.63% | CAGR (5y): 0.1%
%
Regression: 2.22% | CAGR (5y): 5%
Capped at 18.00x (Historical 5y: 15.55x)
%