DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$182.89
Today's Fair Value
$187.88 +2.73%
Margin of Safety
+2.66%
Projected Value (5Y)
$302.59 +65.45%
Dividends Paid (5Y)
$30.92
DCF Inputs
Scenario
%
Regression: 7.01% | CAGR (5y): 10.01%
%
Regression: 0.66% | CAGR (5y): -0.27%
%
Regression: 2.34% | CAGR (5y): 5.45%
Capped at 13.67x (Historical 5y: 1.93x)
%