DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$178.58
Today's Fair Value
$198.31 +11.05%
Margin of Safety
+9.95%
Projected Value (5Y)
$319.38 +78.84%
Dividends Paid (5Y)
$6.41
DCF Inputs
Scenario
%
Regression: 6% | CAGR (5y): 17.1%
%
Regression: -1.48% | CAGR (5y): -2.47%
%
Regression: 6.16% | CAGR (5y): 8.86%
Capped at 18.00x (Historical 5y: 12.4x)
%