DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$71.36
Today's Fair Value
$212.36 +197.59%
Margin of Safety
+66.40%
Projected Value (5Y)
$342.00 +379.26%
Dividends Paid (5Y)
$16.28
DCF Inputs
Scenario
%
Regression: 15.71% | CAGR (5y): 6.39%
%
Regression: -1.13% | CAGR (5y): -1.49%
%
Regression: 21.73% | CAGR (5y): 17.08%
Capped at 30.00x (Historical 5y: 48.71x)
%