DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$204.64
Today's Fair Value
$276.12 +34.93%
Margin of Safety
+25.89%
Projected Value (5Y)
$444.70 +117.31%
Dividends Paid (5Y)
$4.54
DCF Inputs
Scenario
%
Regression: 47.4% | CAGR (5y): 94.22%
%
Regression: 0.51% | CAGR (5y): -0.49%
%
Regression: 20.72% | CAGR (5y): 100.62%
Capped at 30.00x (Historical 5y: 73.67x)
%