DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$187.27
Today's Fair Value
$231.11 +23.41%
Margin of Safety
+18.97%
Projected Value (5Y)
$372.20 +98.75%
Dividends Paid (5Y)
$10.63
DCF Inputs
Scenario
%
Regression: 68.87% | CAGR (5y): 74.21%
%
Regression: 4.27% | CAGR (5y): 3.84%
%
Regression: 10.13% | CAGR (5y): 8.56%
Capped at 18.00x (Historical 5y: 22.94x)
%