DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$126.88
Today's Fair Value
$191.37 +50.83%
Margin of Safety
+33.70%
Projected Value (5Y)
$308.21 +142.91%
Dividends Paid (5Y)
$5.12
DCF Inputs
Scenario
%
Regression: 27.71% | CAGR (5y): 8.79%
%
Regression: 4.26% | CAGR (5y): 1.86%
%
Regression: 11.64% | CAGR (5y): 13.7%
Capped at 30.00x (Historical 5y: 22.61x)
%