DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$227.17
Today's Fair Value
$305.17 +34.34%
Margin of Safety
+25.56%
Projected Value (5Y)
$491.48 +116.35%
Dividends Paid (5Y)
$16.23
DCF Inputs
Scenario
%
Regression: 16.92% | CAGR (5y): 16.49%
%
Regression: 3.79% | CAGR (5y): 2.82%
%
Regression: 9.59% | CAGR (5y): 9.62%
Capped at 30.00x (Historical 5y: 41.08x)
%