DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$198.50
Today's Fair Value
$220.15 +10.91%
Margin of Safety
+9.83%
Projected Value (5Y)
$354.55 +78.61%
Dividends Paid (5Y)
$10.02
DCF Inputs
Scenario
%
Regression: 8.09% | CAGR (5y): 24.74%
%
Regression: -1.22% | CAGR (5y): -1.75%
%
Regression: 11.27% | CAGR (5y): 12.74%
Capped at 18.00x (Historical 5y: 17.99x)
%