DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$64.87
Today's Fair Value
$203.66 +213.95%
Margin of Safety
+68.15%
Projected Value (5Y)
$327.99 +405.61%
Dividends Paid (5Y)
$3.14
DCF Inputs
Scenario
%
Regression: 1.81% | CAGR (5y): 57.08%
%
Regression: 0.21% | CAGR (5y): 0.29%
%
Regression: 23.96% | CAGR (5y): 26.83%
Capped at 30.00x (Historical 5y: 63.75x)
%