DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.20
Today's Fair Value
$46861.27 +110945.66%
Margin of Safety
+99.91%
Projected Value (5Y)
$75470.55 +178740.17%
Dividends Paid (5Y)
$6.71
DCF Inputs
Scenario
%
Regression: 24.38% | CAGR (5y): 328.58%
%
Regression: 1.24% | CAGR (5y): 1.21%
%
Regression: 6.06% | CAGR (5y): 18.08%
Capped at 13.67x (Historical 5y: 1.22x)
%