DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$165.16
Today's Fair Value
$236.55 +43.22%
Margin of Safety
+30.18%
Projected Value (5Y)
$380.96 +130.66%
Dividends Paid (5Y)
$5.86
DCF Inputs
Scenario
%
Regression: 24.91% | CAGR (5y): 32.07%
%
Regression: -0.15% | CAGR (5y): -1.62%
%
Regression: 23.41% | CAGR (5y): 19.67%
Capped at 30.00x (Historical 5y: 45.22x)
%