DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$152.85
Today's Fair Value
$381.66 +149.7%
Margin of Safety
+59.95%
Projected Value (5Y)
$614.67 +302.14%
Dividends Paid (5Y)
$13.89
DCF Inputs
Scenario
%
Regression: 21.78% | CAGR (5y): 65.77%
%
Regression: -2.16% | CAGR (5y): -4.81%
%
Regression: 20.31% | CAGR (5y): 17.61%
Capped at 30.00x (Historical 5y: 14.74x)
%