DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$149.52
Today's Fair Value
$155.88 +4.25%
Margin of Safety
+4.08%
Projected Value (5Y)
$251.04 +67.9%
Dividends Paid (5Y)
$19.72
DCF Inputs
Scenario
%
Regression: 6.24% | CAGR (5y): 18.08%
%
Regression: -1.21% | CAGR (5y): -0.27%
%
Regression: 6.21% | CAGR (5y): 6%
Capped at 30.00x (Historical 5y: 20.95x)
%