DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$154.72
Today's Fair Value
$277.02 +79.05%
Margin of Safety
+44.15%
Projected Value (5Y)
$446.14 +188.35%
Dividends Paid (5Y)
$17.31
DCF Inputs
Scenario
%
Regression: 18.91% | CAGR (5y): 25.35%
%
Regression: -0.03% | CAGR (5y): -0.03%
%
Regression: 12.91% | CAGR (5y): 30.87%
Capped at 30.00x (Historical 5y: 49.46x)
%