DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$198.85
Today's Fair Value
$268.67 +35.11%
Margin of Safety
+25.99%
Projected Value (5Y)
$432.70 +117.6%
Dividends Paid (5Y)
$42.14
DCF Inputs
Scenario
%
Regression: 20.39% | CAGR (5y): 20.26%
%
Regression: 5.08% | CAGR (5y): 6.32%
%
Regression: 8.92% | CAGR (5y): 14.37%
Capped at 13.67x (Historical 5y: 3.17x)
%