DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$160.87
Today's Fair Value
$185.67 +15.42%
Margin of Safety
+13.36%
Projected Value (5Y)
$299.03 +85.88%
Dividends Paid (5Y)
$4.45
DCF Inputs
Scenario
%
Regression: 10.12% | CAGR (5y): 23.34%
%
Regression: 0.27% | CAGR (5y): -0.44%
%
Regression: 1.67% | CAGR (5y): 2.02%
Capped at 30.00x (Historical 5y: 15.04x)
%