DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$132.30
Today's Fair Value
$228.62 +72.8%
Margin of Safety
+42.13%
Projected Value (5Y)
$368.19 +178.3%
Dividends Paid (5Y)
$15.01
DCF Inputs
Scenario
%
Regression: 3.35% | CAGR (5y): -3.42%
%
Regression: -3.21% | CAGR (5y): -2.46%
%
Regression: 12.38% | CAGR (5y): 7.82%
Capped at 30.00x (Historical 5y: 25.61x)
%