DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$165.30
Today's Fair Value
$245.17 +48.32%
Margin of Safety
+32.58%
Projected Value (5Y)
$394.85 +138.87%
Dividends Paid (5Y)
$19.05
DCF Inputs
Scenario
%
Regression: 13.52% | CAGR (5y): 4.1%
%
Regression: -0.14% | CAGR (5y): -0.71%
%
Regression: 13.48% | CAGR (5y): 3.74%
Capped at 13.67x (Historical 5y: 6.69x)
%