DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$186.65
Today's Fair Value
$314.65 +68.58%
Margin of Safety
+40.68%
Projected Value (5Y)
$506.74 +171.49%
Dividends Paid (5Y)
$16.85
DCF Inputs
Scenario
%
Regression: 29.76% | CAGR (5y): 35.22%
%
Regression: 2.8% | CAGR (5y): 3.53%
%
Regression: 0.78% | CAGR (5y): 2.62%
Capped at 30.00x (Historical 5y: 17.04x)
%