DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$143.60
Today's Fair Value
$234.29 +63.15%
Margin of Safety
+38.71%
Projected Value (5Y)
$377.32 +162.76%
Dividends Paid (5Y)
$8.83
DCF Inputs
Scenario
%
Regression: 14.24% | CAGR (5y): 7.03%
%
Regression: 4.66% | CAGR (5y): -1.66%
%
Regression: -2.4% | CAGR (5y): 4.5%
Capped at 30.00x (Historical 5y: 17.19x)
%