DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$154.57
Today's Fair Value
$280.66 +81.57%
Margin of Safety
+44.93%
Projected Value (5Y)
$452.00 +192.42%
Dividends Paid (5Y)
$17.31
DCF Inputs
Scenario
%
Regression: 18.71% | CAGR (5y): 24.68%
%
Regression: -0.03% | CAGR (5y): -0.03%
%
Regression: 12.91% | CAGR (5y): 30.87%
Capped at 30.00x (Historical 5y: 47.62x)
%