DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$133.76
Today's Fair Value
$277.39 +107.38%
Margin of Safety
+51.78%
Projected Value (5Y)
$446.74 +233.99%
Dividends Paid (5Y)
$5.08
DCF Inputs
Scenario
%
Regression: 19.22% | CAGR (5y): 25.12%
%
Regression: 3.36% | CAGR (5y): 3.5%
%
Regression: -1.95% | CAGR (5y): -2.09%
Capped at 18.00x (Historical 5y: 21.85x)
%