DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$124.74
Today's Fair Value
$173.27 +38.9%
Margin of Safety
+28.01%
Projected Value (5Y)
$279.06 +123.71%
Dividends Paid (5Y)
$7.22
DCF Inputs
Scenario
%
Regression: 29.68% | CAGR (5y): 0.26%
%
Regression: -5.58% | CAGR (5y): -5.83%
%
Regression: 14.95% | CAGR (5y): 13.18%
Capped at 30.00x (Historical 5y: 14.69x)
%