DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$161.34
Today's Fair Value
$327.74 +103.14%
Margin of Safety
+50.77%
Projected Value (5Y)
$527.83 +227.15%
Dividends Paid (5Y)
$14.80
DCF Inputs
Scenario
%
Regression: 6.15% | CAGR (5y): 18.08%
%
Regression: -1.08% | CAGR (5y): -0.97%
%
Regression: 11.25% | CAGR (5y): 5.89%
Capped at 30.00x (Historical 5y: 29.63x)
%