DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$187.83
Today's Fair Value
$204.15 +8.69%
Margin of Safety
+7.99%
Projected Value (5Y)
$328.79 +75.05%
Dividends Paid (5Y)
$14.82
DCF Inputs
Scenario
%
Regression: 3.41% | CAGR (5y): 13.23%
%
Regression: -1.77% | CAGR (5y): 0.22%
%
Regression: 5.57% | CAGR (5y): 5.52%
Capped at 18.00x (Historical 5y: 11.49x)
%