DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.56
Today's Fair Value
$486.22 +881.07%
Margin of Safety
+89.81%
Projected Value (5Y)
$783.06 +1480.02%
Dividends Paid (5Y)
$8.49
DCF Inputs
Scenario
%
Regression: 8.48% | CAGR (5y): 52.46%
%
Regression: 1.29% | CAGR (5y): -0.3%
%
Regression: 7.04% | CAGR (5y): 5.45%
Capped at 13.67x (Historical 5y: 1.01x)
%