DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$208.54
Today's Fair Value
$251.36 +20.53%
Margin of Safety
+17.04%
Projected Value (5Y)
$404.82 +94.12%
Dividends Paid (5Y)
$17.36
DCF Inputs
Scenario
%
Regression: 7.19% | CAGR (5y): 37.7%
%
Regression: -0.24% | CAGR (5y): -0.24%
%
Regression: 8.13% | CAGR (5y): 5.64%
Capped at 30.00x (Historical 5y: 54.65x)
%