DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$144.98
Today's Fair Value
$293.30 +102.3%
Margin of Safety
+50.57%
Projected Value (5Y)
$472.37 +225.82%
Dividends Paid (5Y)
$10.78
DCF Inputs
Scenario
%
Regression: 24.1% | CAGR (5y): 8.56%
%
Regression: 2.93% | CAGR (5y): 1.2%
%
Regression: 15.17% | CAGR (5y): 16.05%
Capped at 13.67x (Historical 5y: 5.15x)
%