DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$133.09
Today's Fair Value
$365.04 +174.28%
Margin of Safety
+63.54%
Projected Value (5Y)
$587.90 +341.73%
Dividends Paid (5Y)
$10.02
DCF Inputs
Scenario
%
Regression: 24.73% | CAGR (5y): 13.24%
%
Regression: 2.93% | CAGR (5y): 1.2%
%
Regression: 17.47% | CAGR (5y): 10.79%
Capped at 13.67x (Historical 5y: 5.19x)
%