DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$186.83
Today's Fair Value
$371.52 +98.85%
Margin of Safety
+49.71%
Projected Value (5Y)
$598.33 +220.25%
Dividends Paid (5Y)
$23.32
DCF Inputs
Scenario
%
Regression: 17.48% | CAGR (5y): 41.95%
%
Regression: 1.4% | CAGR (5y): 1.57%
%
Regression: 22.8% | CAGR (5y): 40.71%
Capped at 18.00x (Historical 5y: 4.19x)
%