DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$127.48
Today's Fair Value
$173.31 +35.95%
Margin of Safety
+26.44%
Projected Value (5Y)
$279.11 +118.94%
Dividends Paid (5Y)
$2.30
DCF Inputs
Scenario
%
Regression: 15.48% | CAGR (5y): 14.55%
%
Regression: -3.33% | CAGR (5y): -2.4%
%
Regression: 14.92% | CAGR (5y): 16.29%
Capped at 30.00x (Historical 5y: 29.32x)
%