DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$139.38
Today's Fair Value
$165.80 +18.96%
Margin of Safety
+15.93%
Projected Value (5Y)
$267.02 +91.58%
Dividends Paid (5Y)
$18.35
DCF Inputs
Scenario
%
Regression: 6.22% | CAGR (5y): 7.43%
%
Regression: -4.12% | CAGR (5y): -1.96%
%
Regression: 9.5% | CAGR (5y): 8.48%
Capped at 30.00x (Historical 5y: 27.4x)
%