DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$243.46
Today's Fair Value
$495.53 +103.54%
Margin of Safety
+50.87%
Projected Value (5Y)
$798.05 +227.8%
Dividends Paid (5Y)
$1.49
DCF Inputs
Scenario
%
Regression: 10.34% | CAGR (5y): 12.13%
%
Regression: 0.9% | CAGR (5y): -2.23%
%
Defaulting to baseline growth (2.5%).
Capped at 30.00x (Historical 5y: 15.57x)
%