DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$112.76
Today's Fair Value
$415.38 +268.38%
Margin of Safety
+72.85%
Projected Value (5Y)
$668.98 +493.28%
Dividends Paid (5Y)
$27.95
DCF Inputs
Scenario
%
Regression: 17.1% | CAGR (5y): 29.27%
%
Regression: 0.36% | CAGR (5y): 0.3%
%
Regression: 17.04% | CAGR (5y): 33.67%
Capped at 30.00x (Historical 5y: 51.08x)
%