DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$178.82
Today's Fair Value
$413.84 +131.43%
Margin of Safety
+56.79%
Projected Value (5Y)
$666.50 +272.72%
Dividends Paid (5Y)
$26.93
DCF Inputs
Scenario
%
Regression: 12.14% | CAGR (5y): 19.75%
%
Regression: -0.36% | CAGR (5y): -0.12%
%
Regression: 13.89% | CAGR (5y): 11.14%
Capped at 30.00x (Historical 5y: 28.63x)
%