DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$222.27
Today's Fair Value
$276.12 +24.23%
Margin of Safety
+19.50%
Projected Value (5Y)
$444.70 +100.07%
Dividends Paid (5Y)
$4.54
DCF Inputs
Scenario
%
Regression: 47.4% | CAGR (5y): 94.22%
%
Regression: 0.51% | CAGR (5y): -0.49%
%
Regression: 20.64% | CAGR (5y): 100.62%
Capped at 30.00x (Historical 5y: 74.73x)
%