DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$149.03
Today's Fair Value
$206.03 +38.25%
Margin of Safety
+27.67%
Projected Value (5Y)
$331.82 +122.65%
Dividends Paid (5Y)
$9.12
DCF Inputs
Scenario
%
Regression: 11.85% | CAGR (5y): 11.32%
%
Regression: -0.81% | CAGR (5y): -3.26%
%
Regression: 2.4% | CAGR (5y): 8.38%
Capped at 30.00x (Historical 5y: 32.34x)
%