DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$133.07
Today's Fair Value
$302.15 +127.06%
Margin of Safety
+55.96%
Projected Value (5Y)
$486.62 +265.69%
Dividends Paid (5Y)
$32.79
DCF Inputs
Scenario
%
Regression: 24.04% | CAGR (5y): 25.58%
%
Regression: -3.31% | CAGR (5y): -2.05%
%
Regression: 12.2% | CAGR (5y): 7.24%
Capped at 30.00x (Historical 5y: 9.93x)
%