DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$154.44
Today's Fair Value
$157.61 +2.05%
Margin of Safety
+2.01%
Projected Value (5Y)
$253.84 +64.36%
Dividends Paid (5Y)
$11.57
DCF Inputs
Scenario
%
Regression: 14.84% | CAGR (5y): 22.98%
%
Regression: 0.21% | CAGR (5y): 0.23%
%
Regression: 12.3% | CAGR (5y): 17.25%
Capped at 18.00x (Historical 5y: 37.43x)
%