DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$172.91
Today's Fair Value
$182.61 +5.61%
Margin of Safety
+5.31%
Projected Value (5Y)
$294.09 +70.08%
Dividends Paid (5Y)
$6.28
DCF Inputs
Scenario
%
Regression: 8.66% | CAGR (5y): 8.2%
%
Regression: 0.25% | CAGR (5y): 0.06%
%
Regression: 12.15% | CAGR (5y): 10.6%
Capped at 30.00x (Historical 5y: 34.94x)
%