DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$181.52
Today's Fair Value
$287.56 +58.42%
Margin of Safety
+36.88%
Projected Value (5Y)
$463.12 +155.13%
Dividends Paid (5Y)
$1.54
DCF Inputs
Scenario
%
Regression: 32.66% | CAGR (5y): 0.89%
%
Regression: 1.28% | CAGR (5y): 1.08%
%
Regression: 9.89% | CAGR (5y): 4.36%
Capped at 30.00x (Historical 5y: 30.16x)
%