DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$173.80
Today's Fair Value
$230.13 +32.41%
Margin of Safety
+24.48%
Projected Value (5Y)
$370.62 +113.25%
Dividends Paid (5Y)
$6.72
DCF Inputs
Scenario
%
Regression: 17.17% | CAGR (5y): 11.74%
%
Regression: -1.66% | CAGR (5y): -0.92%
%
Regression: 6.93% | CAGR (5y): 4.47%
Capped at 30.00x (Historical 5y: 28.95x)
%