DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$121.92
Today's Fair Value
$236.56 +94.03%
Margin of Safety
+48.46%
Projected Value (5Y)
$380.99 +212.49%
Dividends Paid (5Y)
$15.26
DCF Inputs
Scenario
%
Regression: 3.35% | CAGR (5y): -3.42%
%
Regression: -3.21% | CAGR (5y): -2.46%
%
Regression: 13.03% | CAGR (5y): 8.63%
Capped at 30.00x (Historical 5y: 26.52x)
%