DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$113.64
Today's Fair Value
$271.02 +138.49%
Margin of Safety
+58.07%
Projected Value (5Y)
$436.48 +284.09%
Dividends Paid (5Y)
$25.59
DCF Inputs
Scenario
%
Regression: 20.28% | CAGR (5y): 19.61%
%
Regression: -0.15% | CAGR (5y): -0.74%
%
Regression: 21.77% | CAGR (5y): 30.05%
Capped at 30.00x (Historical 5y: 15.31x)
%