DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$96.65
Today's Fair Value
$360.99 +273.5%
Margin of Safety
+73.23%
Projected Value (5Y)
$581.37 +501.52%
Dividends Paid (5Y)
$2.20
DCF Inputs
Scenario
%
Regression: 25.59% | CAGR (5y): 24.05%
%
Regression: 1.58% | CAGR (5y): -1.53%
%
Regression: 8.59% | CAGR (5y): 24.57%
Capped at 13.67x (Historical 5y: 2.61x)
%