DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$115.71
Today's Fair Value
$181.04 +56.46%
Margin of Safety
+36.09%
Projected Value (5Y)
$291.57 +151.98%
Dividends Paid (5Y)
$3.90
DCF Inputs
Scenario
%
Regression: 15.78% | CAGR (5y): 22.11%
%
Regression: -0.06% | CAGR (5y): -0.06%
%
Regression: 12.72% | CAGR (5y): 11.01%
Capped at 18.00x (Historical 5y: 19.64x)
%