DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$156.44
Today's Fair Value
$523.44 +234.59%
Margin of Safety
+70.11%
Projected Value (5Y)
$843.00 +438.86%
Dividends Paid (5Y)
$27.11
DCF Inputs
Scenario
%
Regression: 43.58% | CAGR (5y): 0%
%
Regression: 4.7% | CAGR (5y): -0.41%
%
Regression: -1.18% | CAGR (5y): 25.27%
Capped at 30.00x (Historical 5y: 23.64x)
%