DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$166.34
Today's Fair Value
$197.25 +18.58%
Margin of Safety
+15.67%
Projected Value (5Y)
$317.67 +90.98%
Dividends Paid (5Y)
$6.71
DCF Inputs
Scenario
%
Regression: 15.43% | CAGR (5y): 8.53%
%
Regression: -2.69% | CAGR (5y): -1.86%
%
Regression: -11.17% | CAGR (5y): 10.12%
Capped at 30.00x (Historical 5y: 33.53x)
%