DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$45.06
Today's Fair Value
$283.18 +528.45%
Margin of Safety
+84.09%
Projected Value (5Y)
$456.06 +912.12%
Dividends Paid (5Y)
$4.49
DCF Inputs
Scenario
%
Regression: 4.31% | CAGR (5y): 14.49%
%
Regression: 0.21% | CAGR (5y): 0.37%
%
Regression: 3.43% | CAGR (5y): 2.88%
Capped at 30.00x (Historical 5y: 37.56x)
%