DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$205.95
Today's Fair Value
$312.39 +51.68%
Margin of Safety
+34.07%
Projected Value (5Y)
$503.10 +144.28%
Dividends Paid (5Y)
$36.34
DCF Inputs
Scenario
%
Regression: 14.21% | CAGR (5y): 4.57%
%
Regression: -1.52% | CAGR (5y): -1.81%
%
Regression: 17.38% | CAGR (5y): 13.07%
Capped at 18.00x (Historical 5y: 17.26x)
%