DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.74
Today's Fair Value
$175.65 +391.47%
Margin of Safety
+79.65%
Projected Value (5Y)
$282.89 +691.52%
Dividends Paid (5Y)
$4.02
DCF Inputs
Scenario
%
Regression: 15.78% | CAGR (5y): 58.26%
%
Regression: -0.65% | CAGR (5y): -1.9%
%
Regression: 7.43% | CAGR (5y): 8.95%
Capped at 18.00x (Historical 5y: 16.28x)
%