DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$81.92
Today's Fair Value
$292.84 +257.47%
Margin of Safety
+72.03%
Projected Value (5Y)
$471.62 +475.71%
Dividends Paid (5Y)
$2.72
DCF Inputs
Scenario
%
Regression: 8.49% | CAGR (5y): 0%
%
Regression: -3.61% | CAGR (5y): -2.05%
%
Regression: 10.56% | CAGR (5y): 7.19%
Capped at 30.00x (Historical 5y: 28.72x)
%