DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$62.92
Today's Fair Value
$162.92 +158.93%
Margin of Safety
+61.38%
Projected Value (5Y)
$262.39 +317.02%
Dividends Paid (5Y)
$10.22
DCF Inputs
Scenario
%
Regression: 185.99% | CAGR (5y): 0%
%
Regression: -2.65% | CAGR (5y): -3.13%
%
Regression: 60.61% | CAGR (5y): 67.27%
Capped at 30.00x (Historical 5y: 9.77x)
%