DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$75.20
Today's Fair Value
$197.72 +162.93%
Margin of Safety
+61.97%
Projected Value (5Y)
$318.43 +323.44%
Dividends Paid (5Y)
$12.88
DCF Inputs
Scenario
%
Regression: 6.27% | CAGR (5y): 56.64%
%
Regression: -2.67% | CAGR (5y): -4.11%
%
Regression: 14.59% | CAGR (5y): 21.58%
Capped at 30.00x (Historical 5y: 19.69x)
%