DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$152.53
Today's Fair Value
$258.14 +69.24%
Margin of Safety
+40.91%
Projected Value (5Y)
$415.74 +172.56%
Dividends Paid (5Y)
$4.64
DCF Inputs
Scenario
%
Regression: 23.29% | CAGR (5y): 30.17%
%
Regression: -0.17% | CAGR (5y): -0.38%
%
Regression: 6.07% | CAGR (5y): 9.39%
Capped at 30.00x (Historical 5y: 30.6x)
%