DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$182.52
Today's Fair Value
$379.53 +107.94%
Margin of Safety
+51.91%
Projected Value (5Y)
$611.24 +234.89%
Dividends Paid (5Y)
$24.30
DCF Inputs
Scenario
%
Regression: 17.6% | CAGR (5y): 35.04%
%
Regression: -0.78% | CAGR (5y): -0.99%
%
Regression: 15.23% | CAGR (5y): 29.64%
Capped at 30.00x (Historical 5y: 30.94x)
%