DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$217.13
Today's Fair Value
$219.05 +0.88%
Margin of Safety
+0.88%
Projected Value (5Y)
$352.78 +62.47%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 17.15% | CAGR (5y): 15.33%
%
Regression: 0.45% | CAGR (5y): 0.44%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 43.77x)
%