DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$83.50
Today's Fair Value
$206.23 +146.98%
Margin of Safety
+59.51%
Projected Value (5Y)
$332.14 +297.77%
Dividends Paid (5Y)
$39.48
DCF Inputs
Scenario
%
Regression: 13.49% | CAGR (5y): 29.2%
%
Regression: 1.18% | CAGR (5y): 3.9%
%
Regression: 33.01% | CAGR (5y): 52.96%
Capped at 30.00x (Historical 5y: 16.27x)
%