DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$71.80
Today's Fair Value
$758.61 +956.56%
Margin of Safety
+90.54%
Projected Value (5Y)
$1221.75 +1601.6%
Dividends Paid (5Y)
$1.34
DCF Inputs
Scenario
%
Regression: 2.55% | CAGR (5y): 12%
%
Regression: -7.74% | CAGR (5y): -24.91%
%
Regression: 4.33% | CAGR (5y): -30.25%
Capped at 30.00x (Historical 5y: 7.5x)
%