DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$166.66
Today's Fair Value
$180.20 +8.12%
Margin of Safety
+7.51%
Projected Value (5Y)
$290.21 +74.13%
Dividends Paid (5Y)
$4.47
DCF Inputs
Scenario
%
Regression: 22.74% | CAGR (5y): 12.16%
%
Regression: 0.16% | CAGR (5y): -1.19%
%
Regression: 2.09% | CAGR (5y): -26.12%
Capped at 30.00x (Historical 5y: 97.31x)
%