DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$219.62
Today's Fair Value
$286.09 +30.27%
Margin of Safety
+23.23%
Projected Value (5Y)
$460.75 +109.79%
Dividends Paid (5Y)
$18.46
DCF Inputs
Scenario
%
Regression: 9.39% | CAGR (5y): 11.31%
%
Regression: -2.51% | CAGR (5y): -2.46%
%
Regression: 9.14% | CAGR (5y): 8.74%
Capped at 30.00x (Historical 5y: 19.72x)
%