DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$210.48
Today's Fair Value
$352.96 +67.69%
Margin of Safety
+40.37%
Projected Value (5Y)
$568.44 +170.07%
Dividends Paid (5Y)
$8.73
DCF Inputs
Scenario
%
Regression: 33.58% | CAGR (5y): 16.38%
%
Regression: -1.16% | CAGR (5y): -2.32%
%
Regression: 17.73% | CAGR (5y): 58.49%
Capped at 30.00x (Historical 5y: 17.9x)
%