DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$168.47
Today's Fair Value
$185.37 +10.03%
Margin of Safety
+9.12%
Projected Value (5Y)
$298.54 +77.21%
Dividends Paid (5Y)
$8.83
DCF Inputs
Scenario
%
Regression: 7.24% | CAGR (5y): 47.08%
%
Regression: 0.12% | CAGR (5y): -0.1%
%
Regression: 6.51% | CAGR (5y): 12.96%
Capped at 30.00x (Historical 5y: 37.17x)
%