DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$58.79
Today's Fair Value
$210.10 +257.37%
Margin of Safety
+72.02%
Projected Value (5Y)
$338.37 +475.56%
Dividends Paid (5Y)
$20.61
DCF Inputs
Scenario
%
Regression: 8.51% | CAGR (5y): 42.24%
%
Regression: 2.15% | CAGR (5y): 0.58%
%
Regression: 7.5% | CAGR (5y): 5.78%
Capped at 18.00x (Historical 5y: 11.08x)
%