DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$164.79
Today's Fair Value
$242.64 +47.24%
Margin of Safety
+32.08%
Projected Value (5Y)
$390.78 +137.14%
Dividends Paid (5Y)
$21.72
DCF Inputs
Scenario
%
Regression: 10.67% | CAGR (5y): 25.74%
%
Regression: -4.01% | CAGR (5y): -0.78%
%
Regression: 8.79% | CAGR (5y): 6.36%
Capped at 30.00x (Historical 5y: 22.92x)
%