DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$117.77
Today's Fair Value
$278.19 +136.21%
Margin of Safety
+57.67%
Projected Value (5Y)
$448.02 +280.42%
Dividends Paid (5Y)
$25.59
DCF Inputs
Scenario
%
Regression: 20.28% | CAGR (5y): 19.61%
%
Regression: -0.15% | CAGR (5y): -0.74%
%
Regression: 21.63% | CAGR (5y): 30.05%
Capped at 30.00x (Historical 5y: 15.74x)
%