DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$179.62
Today's Fair Value
$212.28 +18.18%
Margin of Safety
+15.39%
Projected Value (5Y)
$341.88 +90.34%
Dividends Paid (5Y)
$25.27
DCF Inputs
Scenario
%
Regression: 17.76% | CAGR (5y): 9.35%
%
Regression: 0.35% | CAGR (5y): 1.63%
%
Regression: 13.57% | CAGR (5y): 8.05%
Capped at 30.00x (Historical 5y: 23.58x)
%