DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$206.46
Today's Fair Value
$215.75 +4.5%
Margin of Safety
+4.31%
Projected Value (5Y)
$347.46 +68.29%
Dividends Paid (5Y)
$10.02
DCF Inputs
Scenario
%
Regression: 8.09% | CAGR (5y): 24.74%
%
Regression: -1.22% | CAGR (5y): -1.75%
%
Regression: 11.21% | CAGR (5y): 12.74%
Capped at 18.00x (Historical 5y: 17.62x)
%