DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$189.90
Today's Fair Value
$269.20 +41.76%
Margin of Safety
+29.46%
Projected Value (5Y)
$433.55 +128.3%
Dividends Paid (5Y)
$17.23
DCF Inputs
Scenario
%
Regression: 29.76% | CAGR (5y): 35.22%
%
Regression: 2.8% | CAGR (5y): 3.53%
%
Regression: 2.68% | CAGR (5y): 2.59%
Capped at 30.00x (Historical 5y: 34.65x)
%