DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$167.62
Today's Fair Value
$165.89 -1.03%
Margin of Safety
-1.04%
Projected Value (5Y)
$267.16 +59.38%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 17.15% | CAGR (5y): 15.33%
%
Regression: 0.45% | CAGR (5y): 0.44%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 44.81x)
%