DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$212.18
Today's Fair Value
$215.32 +1.48%
Margin of Safety
+1.46%
Projected Value (5Y)
$346.78 +63.44%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.29% | CAGR (5y): 15.17%
%
Regression: -2.24% | CAGR (5y): -0.79%
%
Regression: 5.57% | CAGR (5y): -8.11%
Capped at 30.00x (Historical 5y: 14.99x)
%