DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$151.50
Today's Fair Value
$389.86 +157.33%
Margin of Safety
+61.14%
Projected Value (5Y)
$627.88 +314.44%
Dividends Paid (5Y)
$20.01
DCF Inputs
Scenario
%
Regression: 16.11% | CAGR (5y): 12.98%
%
Regression: -2.24% | CAGR (5y): -8.74%
%
Regression: 9.4% | CAGR (5y): 14.42%
Capped at 30.00x (Historical 5y: 9.05x)
%