DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$67.15
Today's Fair Value
$194.07 +189.01%
Margin of Safety
+65.40%
Projected Value (5Y)
$312.55 +365.45%
Dividends Paid (5Y)
$12.85
DCF Inputs
Scenario
%
Regression: 6.27% | CAGR (5y): 56.64%
%
Regression: -2.67% | CAGR (5y): -4.11%
%
Regression: 14.39% | CAGR (5y): 21.58%
Capped at 30.00x (Historical 5y: 19.97x)
%