DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$161.09
Today's Fair Value
$220.58 +36.93%
Margin of Safety
+26.97%
Projected Value (5Y)
$355.25 +120.53%
Dividends Paid (5Y)
$2.26
DCF Inputs
Scenario
%
Regression: 22.14% | CAGR (5y): 13%
%
Regression: 2.6% | CAGR (5y): 1.37%
%
Regression: 0.32% | CAGR (5y): 0.13%
Capped at 30.00x (Historical 5y: 15.91x)
%