DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$180.40
Today's Fair Value
$184.47 +2.26%
Margin of Safety
+2.21%
Projected Value (5Y)
$297.09 +64.68%
Dividends Paid (5Y)
$14.82
DCF Inputs
Scenario
%
Regression: 3.41% | CAGR (5y): 13.23%
%
Regression: -1.77% | CAGR (5y): 0.22%
%
Regression: 5.54% | CAGR (5y): 5.52%
Capped at 18.00x (Historical 5y: 11.46x)
%