DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$205.50
Today's Fair Value
$235.21 +14.46%
Margin of Safety
+12.63%
Projected Value (5Y)
$378.81 +84.34%
Dividends Paid (5Y)
$91.45
DCF Inputs
Scenario
%
Regression: 14.38% | CAGR (5y): 7.86%
%
Regression: 0.39% | CAGR (5y): 0.83%
%
Regression: 17.57% | CAGR (5y): 37.16%
Capped at 30.00x (Historical 5y: 23.23x)
%