DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$112.60
Today's Fair Value
$570.26 +406.45%
Margin of Safety
+80.25%
Projected Value (5Y)
$918.41 +715.64%
Dividends Paid (5Y)
$12.37
DCF Inputs
Scenario
%
Regression: 11.68% | CAGR (5y): 34.7%
%
Regression: 0.57% | CAGR (5y): 0.42%
%
Regression: 10.59% | CAGR (5y): 7.6%
Capped at 13.67x (Historical 5y: 2.2x)
%