DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$125.98
Today's Fair Value
$206.15 +63.64%
Margin of Safety
+38.89%
Projected Value (5Y)
$332.00 +163.53%
Dividends Paid (5Y)
$4.79
DCF Inputs
Scenario
%
Regression: 6.79% | CAGR (5y): 74.19%
%
Regression: -0.88% | CAGR (5y): -0.6%
%
Regression: 7.12% | CAGR (5y): 3.71%
Capped at 18.00x (Historical 5y: 18.95x)
%