DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$158.87
Today's Fair Value
$316.92 +99.48%
Margin of Safety
+49.87%
Projected Value (5Y)
$510.41 +221.28%
Dividends Paid (5Y)
$16.80
DCF Inputs
Scenario
%
Regression: 20.59% | CAGR (5y): 18.98%
%
Regression: -2.99% | CAGR (5y): -3.31%
%
Regression: 16.55% | CAGR (5y): 17%
Capped at 18.00x (Historical 5y: 13.87x)
%