DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$220.50
Today's Fair Value
$325.70 +47.71%
Margin of Safety
+32.30%
Projected Value (5Y)
$524.55 +137.89%
Dividends Paid (5Y)
$28.35
DCF Inputs
Scenario
%
Regression: 13.92% | CAGR (5y): 63.69%
%
Regression: 0.13% | CAGR (5y): 0.2%
%
Regression: 12.58% | CAGR (5y): 23.38%
Capped at 18.00x (Historical 5y: 25.59x)
%