DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$176.05
Today's Fair Value
$331.04 +88.04%
Margin of Safety
+46.82%
Projected Value (5Y)
$533.15 +202.84%
Dividends Paid (5Y)
$4.76
DCF Inputs
Scenario
%
Regression: 19.03% | CAGR (5y): -13.54%
%
Regression: -4.62% | CAGR (5y): -5.51%
%
Regression: 8.58% | CAGR (5y): 5.92%
Capped at 30.00x (Historical 5y: 19.73x)
%