DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$196.30
Today's Fair Value
$287.24 +46.33%
Margin of Safety
+31.66%
Projected Value (5Y)
$462.60 +135.66%
Dividends Paid (5Y)
$12.99
DCF Inputs
Scenario
%
Regression: 9% | CAGR (5y): 8.01%
%
Regression: -2% | CAGR (5y): -3.39%
%
Regression: 12.98% | CAGR (5y): 11.33%
Capped at 30.00x (Historical 5y: 42.5x)
%