DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$151.19
Today's Fair Value
$183.97 +21.68%
Margin of Safety
+17.82%
Projected Value (5Y)
$296.29 +95.97%
Dividends Paid (5Y)
$18.76
DCF Inputs
Scenario
%
Regression: 15.17% | CAGR (5y): -0.47%
%
Regression: -2.57% | CAGR (5y): -1.82%
%
Regression: 25% | CAGR (5y): 9.51%
Capped at 30.00x (Historical 5y: 22.7x)
%