DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$159.77
Today's Fair Value
$157.78 -1.25%
Margin of Safety
-1.26%
Projected Value (5Y)
$254.11 +59.05%
Dividends Paid (5Y)
$24.78
DCF Inputs
Scenario
%
Regression: 8.87% | CAGR (5y): 13.6%
%
Regression: 4.94% | CAGR (5y): 5.49%
%
Regression: 8.03% | CAGR (5y): 9.86%
Capped at 18.00x (Historical 5y: 16.38x)
%