DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$54.74
Today's Fair Value
$275.80 +403.84%
Margin of Safety
+80.15%
Projected Value (5Y)
$444.18 +711.44%
Dividends Paid (5Y)
$3.58
DCF Inputs
Scenario
%
Regression: 18.21% | CAGR (5y): 71.45%
%
Regression: -0.31% | CAGR (5y): 2.75%
%
Regression: 12.78% | CAGR (5y): 12.78%
Capped at 18.00x (Historical 5y: 20.49x)
%