DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$154.75
Today's Fair Value
$193.35 +24.94%
Margin of Safety
+19.96%
Projected Value (5Y)
$311.39 +101.22%
Dividends Paid (5Y)
$8.77
DCF Inputs
Scenario
%
Regression: 12.78% | CAGR (5y): 33.08%
%
Regression: 1.79% | CAGR (5y): -0.55%
%
Regression: 7.58% | CAGR (5y): 11.29%
Capped at 18.00x (Historical 5y: 31.39x)
%