DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$213.93
Today's Fair Value
$224.23 +4.81%
Margin of Safety
+4.59%
Projected Value (5Y)
$361.12 +68.8%
Dividends Paid (5Y)
$15.09
DCF Inputs
Scenario
%
Regression: 8.37% | CAGR (5y): 14.21%
%
Regression: -1.12% | CAGR (5y): -0.5%
%
Regression: 7.64% | CAGR (5y): 8.02%
Capped at 18.00x (Historical 5y: 19.95x)
%