DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$164.39
Today's Fair Value
$268.03 +63.05%
Margin of Safety
+38.67%
Projected Value (5Y)
$431.66 +162.58%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 62.78% | CAGR (5y): 0%
%
Regression: 3.17% | CAGR (5y): 0.95%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 20.28x)
%