DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.02
Today's Fair Value
$208.70 +220.98%
Margin of Safety
+68.85%
Projected Value (5Y)
$336.12 +416.95%
Dividends Paid (5Y)
$4.30
DCF Inputs
Scenario
%
Regression: 15.89% | CAGR (5y): 26.14%
%
Regression: 0.63% | CAGR (5y): 2.56%
%
Regression: 10.02% | CAGR (5y): 12.27%
Capped at 13.67x (Historical 5y: 3.9x)
%