DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$165.61
Today's Fair Value
$291.45 +75.99%
Margin of Safety
+43.18%
Projected Value (5Y)
$469.39 +183.43%
Dividends Paid (5Y)
$36.92
DCF Inputs
Scenario
%
Regression: 9.19% | CAGR (5y): 6.81%
%
Regression: -0.73% | CAGR (5y): -0.59%
%
Regression: 9.78% | CAGR (5y): 11.58%
Capped at 30.00x (Historical 5y: 24.8x)
%