DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$250.23
Today's Fair Value
$922.76 +268.76%
Margin of Safety
+72.88%
Projected Value (5Y)
$1486.12 +493.9%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 20.11% | CAGR (5y): 12.44%
%
Regression: -1.54% | CAGR (5y): -2.51%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 31.84x)
%