DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$169.33
Today's Fair Value
$332.63 +96.44%
Margin of Safety
+49.09%
Projected Value (5Y)
$535.70 +216.36%
Dividends Paid (5Y)
$24.18
DCF Inputs
Scenario
%
Regression: 11.23% | CAGR (5y): 5.99%
%
Regression: -1.75% | CAGR (5y): -1.65%
%
Regression: 10.09% | CAGR (5y): 8.34%
Capped at 30.00x (Historical 5y: 22.47x)
%