DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$184.84
Today's Fair Value
$322.51 +74.48%
Margin of Safety
+42.69%
Projected Value (5Y)
$519.41 +181.01%
Dividends Paid (5Y)
$24.20
DCF Inputs
Scenario
%
Regression: 11.23% | CAGR (5y): 5.99%
%
Regression: -1.75% | CAGR (5y): -1.65%
%
Regression: 10.15% | CAGR (5y): 8.34%
Capped at 30.00x (Historical 5y: 22.42x)
%