DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$163.44
Today's Fair Value
$253.34 +55%
Margin of Safety
+35.49%
Projected Value (5Y)
$408.01 +149.64%
Dividends Paid (5Y)
$19.04
DCF Inputs
Scenario
%
Regression: 13.85% | CAGR (5y): 4.17%
%
Regression: -0.14% | CAGR (5y): -0.71%
%
Regression: 13.39% | CAGR (5y): 3.74%
Capped at 13.67x (Historical 5y: 7.07x)
%