DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$194.66
Today's Fair Value
$215.10 +10.5%
Margin of Safety
+9.50%
Projected Value (5Y)
$346.42 +77.96%
Dividends Paid (5Y)
$10.61
DCF Inputs
Scenario
%
Regression: 68.87% | CAGR (5y): 74.21%
%
Regression: 4.27% | CAGR (5y): 3.84%
%
Regression: 10.01% | CAGR (5y): 8.56%
Capped at 18.00x (Historical 5y: 23.54x)
%