DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$154.60
Today's Fair Value
$271.16 +75.39%
Margin of Safety
+42.99%
Projected Value (5Y)
$436.71 +182.48%
Dividends Paid (5Y)
$10.21
DCF Inputs
Scenario
%
Regression: 6.61% | CAGR (5y): 70.1%
%
Regression: -1.5% | CAGR (5y): -3.06%
%
Regression: -4.11% | CAGR (5y): 9.99%
Capped at 30.00x (Historical 5y: 21.56x)
%