DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$137.85
Today's Fair Value
$330.55 +139.79%
Margin of Safety
+58.30%
Projected Value (5Y)
$532.35 +286.18%
Dividends Paid (5Y)
$13.87
DCF Inputs
Scenario
%
Regression: 20.38% | CAGR (5y): 23.66%
%
Regression: -1.68% | CAGR (5y): -3.49%
%
Regression: 20.18% | CAGR (5y): 17.61%
Capped at 30.00x (Historical 5y: 15.35x)
%