DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$249.61
Today's Fair Value
$392.34 +57.18%
Margin of Safety
+36.38%
Projected Value (5Y)
$631.86 +153.14%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 19.19% | CAGR (5y): 11.43%
%
Regression: -0.5% | CAGR (5y): -0.65%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 47.42x)
%