DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$188.75
Today's Fair Value
$237.53 +25.84%
Margin of Safety
+20.54%
Projected Value (5Y)
$382.55 +102.68%
Dividends Paid (5Y)
$21.71
DCF Inputs
Scenario
%
Regression: 10.67% | CAGR (5y): 25.74%
%
Regression: -4.01% | CAGR (5y): -0.78%
%
Regression: 8.73% | CAGR (5y): 6.36%
Capped at 30.00x (Historical 5y: 22.41x)
%