DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$116.13
Today's Fair Value
$236.22 +103.41%
Margin of Safety
+50.84%
Projected Value (5Y)
$380.43 +227.59%
Dividends Paid (5Y)
$4.00
DCF Inputs
Scenario
%
Regression: 55.32% | CAGR (5y): 0%
%
Regression: 0.93% | CAGR (5y): -0.15%
%
Regression: -37.23% | CAGR (5y): -40.16%
Capped at 30.00x (Historical 5y: 14.45x)
%