DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$191.52
Today's Fair Value
$213.90 +11.69%
Margin of Safety
+10.46%
Projected Value (5Y)
$344.49 +79.87%
Dividends Paid (5Y)
$15.07
DCF Inputs
Scenario
%
Regression: 7.51% | CAGR (5y): 16.32%
%
Regression: -1.29% | CAGR (5y): -1.4%
%
Regression: 19.47% | CAGR (5y): 9.06%
Capped at 18.00x (Historical 5y: 15.87x)
%