DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$156.53
Today's Fair Value
$173.39 +10.77%
Margin of Safety
+9.72%
Projected Value (5Y)
$279.25 +78.4%
Dividends Paid (5Y)
$2.42
DCF Inputs
Scenario
%
Regression: 15.4% | CAGR (5y): 14.6%
%
Regression: -3.33% | CAGR (5y): -2.4%
%
Regression: 16.96% | CAGR (5y): 15.98%
Capped at 30.00x (Historical 5y: 29.11x)
%