DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$184.08
Today's Fair Value
$207.98 +12.98%
Margin of Safety
+11.49%
Projected Value (5Y)
$334.96 +81.96%
Dividends Paid (5Y)
$8.78
DCF Inputs
Scenario
%
Regression: 12.78% | CAGR (5y): 33.08%
%
Regression: 1.79% | CAGR (5y): -0.55%
%
Regression: 7.67% | CAGR (5y): 11.29%
Capped at 18.00x (Historical 5y: 30.96x)
%