DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$159.95
Today's Fair Value
$196.43 +22.81%
Margin of Safety
+18.57%
Projected Value (5Y)
$316.35 +97.78%
Dividends Paid (5Y)
$6.41
DCF Inputs
Scenario
%
Regression: 6% | CAGR (5y): 17.1%
%
Regression: -1.48% | CAGR (5y): -2.47%
%
Regression: 6.2% | CAGR (5y): 8.86%
Capped at 18.00x (Historical 5y: 12.28x)
%