DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$164.44
Today's Fair Value
$172.22 +4.73%
Margin of Safety
+4.52%
Projected Value (5Y)
$277.37 +68.68%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 15.72% | CAGR (5y): 4.54%
%
Regression: -3.59% | CAGR (5y): -4.97%
%
Regression: -3.51% | CAGR (5y): -12.94%
Capped at 30.00x (Historical 5y: 11.09x)
%