DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$228.17
Today's Fair Value
$232.20 +1.77%
Margin of Safety
+1.74%
Projected Value (5Y)
$373.96 +63.9%
Dividends Paid (5Y)
$3.10
DCF Inputs
Scenario
%
Regression: 24.91% | CAGR (5y): 32.07%
%
Regression: -0.15% | CAGR (5y): -1.62%
%
Regression: 20.72% | CAGR (5y): 8.61%
Capped at 30.00x (Historical 5y: 45.32x)
%