DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$209.38
Today's Fair Value
$327.13 +56.24%
Margin of Safety
+35.99%
Projected Value (5Y)
$526.85 +151.62%
Dividends Paid (5Y)
$18.44
DCF Inputs
Scenario
%
Regression: 8.88% | CAGR (5y): 17.58%
%
Regression: -2.56% | CAGR (5y): -2.07%
%
Regression: 9.09% | CAGR (5y): 8.74%
Capped at 30.00x (Historical 5y: 20.81x)
%