DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$142.71
Today's Fair Value
$214.37 +50.21%
Margin of Safety
+33.43%
Projected Value (5Y)
$345.25 +141.92%
Dividends Paid (5Y)
$34.50
DCF Inputs
Scenario
%
Regression: 0.22% | CAGR (5y): 3.79%
%
Regression: -0.71% | CAGR (5y): -0.27%
%
Regression: 7.69% | CAGR (5y): 6.69%
Capped at 30.00x (Historical 5y: 32.23x)
%