DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$63.19
Today's Fair Value
$270.80 +328.55%
Margin of Safety
+76.67%
Projected Value (5Y)
$436.12 +590.17%
Dividends Paid (5Y)
$13.80
DCF Inputs
Scenario
%
Regression: 46.34% | CAGR (5y): 22.08%
%
Regression: -3.4% | CAGR (5y): -3.96%
%
Regression: 25.91% | CAGR (5y): 29.13%
Capped at 30.00x (Historical 5y: 8.95x)
%