DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$71.45
Today's Fair Value
$203.66 +185.04%
Margin of Safety
+64.92%
Projected Value (5Y)
$327.99 +359.05%
Dividends Paid (5Y)
$3.14
DCF Inputs
Scenario
%
Regression: 1.81% | CAGR (5y): 57.08%
%
Regression: 0.21% | CAGR (5y): 0.29%
%
Regression: 24.58% | CAGR (5y): 26.83%
Capped at 30.00x (Historical 5y: 51.69x)
%