DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$119.86
Today's Fair Value
$227.99 +90.21%
Margin of Safety
+47.43%
Projected Value (5Y)
$367.18 +206.34%
Dividends Paid (5Y)
$4.00
DCF Inputs
Scenario
%
Regression: 55.32% | CAGR (5y): 0%
%
Regression: 0.93% | CAGR (5y): -0.15%
%
Regression: -37.01% | CAGR (5y): -40.16%
Capped at 30.00x (Historical 5y: 14.69x)
%