DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$77.84
Today's Fair Value
$117.66 +51.16%
Margin of Safety
+33.84%
Projected Value (5Y)
$189.50 +143.45%
Dividends Paid (5Y)
$4.89
DCF Inputs
Scenario
%
Regression: -9.53% | CAGR (5y): 64.79%
%
Regression: -1.63% | CAGR (5y): -0.97%
%
Regression: 3.4% | CAGR (5y): 24.03%
Capped at 18.00x (Historical 5y: 30.17x)
%