DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$78.40
Today's Fair Value
$986.21 +1157.92%
Margin of Safety
+92.05%
Projected Value (5Y)
$1588.30 +1925.89%
Dividends Paid (5Y)
$7.37
DCF Inputs
Scenario
%
Regression: 17.86% | CAGR (5y): 72.87%
%
Regression: 3.4% | CAGR (5y): 5.32%
%
Regression: 7.56% | CAGR (5y): 3.43%
Capped at 13.67x (Historical 5y: 2x)
%