DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$109.74
Today's Fair Value
$244.69 +122.97%
Margin of Safety
+55.15%
Projected Value (5Y)
$394.07 +259.09%
Dividends Paid (5Y)
$22.31
DCF Inputs
Scenario
%
Regression: 5.21% | CAGR (5y): 19%
%
Regression: 0.03% | CAGR (5y): -0.08%
%
Regression: 3.03% | CAGR (5y): 5.92%
Capped at 30.00x (Historical 5y: 27.95x)
%