DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$118.39
Today's Fair Value
$255.44 +115.76%
Margin of Safety
+53.65%
Projected Value (5Y)
$411.39 +247.49%
Dividends Paid (5Y)
$26.04
DCF Inputs
Scenario
%
Regression: 14.23% | CAGR (5y): -1.57%
%
Regression: -1.23% | CAGR (5y): -2.11%
%
Regression: 13.78% | CAGR (5y): 6.31%
Capped at 30.00x (Historical 5y: 25.05x)
%