DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.67
Today's Fair Value
$214.37 +598.96%
Margin of Safety
+85.69%
Projected Value (5Y)
$345.24 +1025.66%
Dividends Paid (5Y)
$2.12
DCF Inputs
Scenario
%
Regression: 13.92% | CAGR (5y): 14.06%
%
Regression: 0.11% | CAGR (5y): 0.05%
%
Regression: 20.27% | CAGR (5y): 6.39%
Capped at 30.00x (Historical 5y: n/a)
%