DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$165.38
Today's Fair Value
$228.70 +38.29%
Margin of Safety
+27.69%
Projected Value (5Y)
$368.33 +122.72%
Dividends Paid (5Y)
$10.59
DCF Inputs
Scenario
%
Regression: 31.17% | CAGR (5y): 57.97%
%
Regression: 10.44% | CAGR (5y): 15.67%
%
Regression: 11.31% | CAGR (5y): 4.56%
Capped at 30.00x (Historical 5y: 28.9x)
%