DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$148.97
Today's Fair Value
$155.87 +4.63%
Margin of Safety
+4.43%
Projected Value (5Y)
$251.03 +68.51%
Dividends Paid (5Y)
$19.71
DCF Inputs
Scenario
%
Regression: 6.24% | CAGR (5y): 18.08%
%
Regression: -1.21% | CAGR (5y): -0.27%
%
Regression: 6.18% | CAGR (5y): 6%
Capped at 30.00x (Historical 5y: 20.95x)
%