DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.99
Today's Fair Value
$192.02 +357.3%
Margin of Safety
+78.13%
Projected Value (5Y)
$309.25 +636.48%
Dividends Paid (5Y)
$20.79
DCF Inputs
Scenario
%
Regression: 27.67% | CAGR (5y): 36.2%
%
Regression: 1.44% | CAGR (5y): 0.17%
%
Regression: 23.39% | CAGR (5y): 45.93%
Capped at 30.00x (Historical 5y: 20.22x)
%