DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$126.76
Today's Fair Value
$241.22 +90.3%
Margin of Safety
+47.45%
Projected Value (5Y)
$388.48 +206.47%
Dividends Paid (5Y)
$126.39
DCF Inputs
Scenario
%
Regression: 24.39% | CAGR (5y): 143.91%
%
Regression: 1.4% | CAGR (5y): -1.14%
%
Regression: -1.41% | CAGR (5y): 53.1%
Capped at 30.00x (Historical 5y: 6.73x)
%