DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$58.70
Today's Fair Value
$137.27 +133.85%
Margin of Safety
+57.24%
Projected Value (5Y)
$221.07 +276.61%
Dividends Paid (5Y)
$4.84
DCF Inputs
Scenario
%
Regression: 8.51% | CAGR (5y): 43.7%
%
Regression: -2.93% | CAGR (5y): -0.96%
%
Regression: -2.83% | CAGR (5y): 25.52%
Capped at 30.00x (Historical 5y: 7.08x)
%