DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$193.22
Today's Fair Value
$274.81 +42.23%
Margin of Safety
+29.69%
Projected Value (5Y)
$442.58 +129.05%
Dividends Paid (5Y)
$6.75
DCF Inputs
Scenario
%
Regression: 17.21% | CAGR (5y): 11.89%
%
Regression: -1.66% | CAGR (5y): -0.92%
%
Regression: 6.91% | CAGR (5y): 4.21%
Capped at 30.00x (Historical 5y: 25.7x)
%