DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$102.50
Today's Fair Value
$250.80 +144.68%
Margin of Safety
+59.13%
Projected Value (5Y)
$403.91 +294.06%
Dividends Paid (5Y)
$22.31
DCF Inputs
Scenario
%
Regression: 5.21% | CAGR (5y): 19%
%
Regression: 0.03% | CAGR (5y): -0.08%
%
Regression: 3.02% | CAGR (5y): 5.92%
Capped at 30.00x (Historical 5y: 28.69x)
%