DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$233.56
Today's Fair Value
$244.39 +4.64%
Margin of Safety
+4.43%
Projected Value (5Y)
$393.60 +68.52%
Dividends Paid (5Y)
$22.50
DCF Inputs
Scenario
%
Regression: 7.23% | CAGR (5y): 13.2%
%
Regression: -1.22% | CAGR (5y): -1%
%
Regression: 7.19% | CAGR (5y): 10.02%
Capped at 18.00x (Historical 5y: 20.09x)
%