DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$116.37
Today's Fair Value
$417.46 +258.74%
Margin of Safety
+72.12%
Projected Value (5Y)
$672.32 +477.74%
Dividends Paid (5Y)
$27.95
DCF Inputs
Scenario
%
Regression: 17.1% | CAGR (5y): 29.27%
%
Regression: 0.36% | CAGR (5y): 0.3%
%
Regression: 16.61% | CAGR (5y): 33.67%
Capped at 30.00x (Historical 5y: 48.29x)
%