DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$167.81
Today's Fair Value
$271.99 +62.08%
Margin of Safety
+38.30%
Projected Value (5Y)
$438.05 +161.04%
Dividends Paid (5Y)
$9.97
DCF Inputs
Scenario
%
Regression: 6.61% | CAGR (5y): 70.1%
%
Regression: -1.5% | CAGR (5y): -3.06%
%
Regression: -6.08% | CAGR (5y): 9.99%
Capped at 30.00x (Historical 5y: 21.64x)
%