DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$153.42
Today's Fair Value
$187.80 +22.41%
Margin of Safety
+18.31%
Projected Value (5Y)
$302.45 +97.14%
Dividends Paid (5Y)
$43.13
DCF Inputs
Scenario
%
Regression: 21.15% | CAGR (5y): 32.38%
%
Regression: 5.11% | CAGR (5y): 10.32%
%
Regression: 14.92% | CAGR (5y): 9.32%
Capped at 13.67x (Historical 5y: 2.22x)
%