DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$155.06
Today's Fair Value
$280.22 +80.72%
Margin of Safety
+44.66%
Projected Value (5Y)
$451.29 +191.04%
Dividends Paid (5Y)
$14.32
DCF Inputs
Scenario
%
Regression: 9.55% | CAGR (5y): 0%
%
Regression: -4.6% | CAGR (5y): -4.53%
%
Regression: 24.98% | CAGR (5y): 24.98%
Capped at 30.00x (Historical 5y: 17.73x)
%