DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$68.93
Today's Fair Value
$224.69 +225.97%
Margin of Safety
+69.32%
Projected Value (5Y)
$361.86 +424.97%
Dividends Paid (5Y)
$4.84
DCF Inputs
Scenario
%
Regression: 8.51% | CAGR (5y): 43.7%
%
Regression: -2.93% | CAGR (5y): -0.96%
%
Regression: -2.86% | CAGR (5y): 25.52%
Capped at 30.00x (Historical 5y: 6.96x)
%