DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$152.89
Today's Fair Value
$190.52 +24.61%
Margin of Safety
+19.75%
Projected Value (5Y)
$306.84 +100.69%
Dividends Paid (5Y)
$7.08
DCF Inputs
Scenario
%
Regression: 26.87% | CAGR (5y): 2.69%
%
Regression: -6.26% | CAGR (5y): -5.33%
%
Regression: 16.5% | CAGR (5y): 10.69%
Capped at 30.00x (Historical 5y: 10.03x)
%