DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$125.54
Today's Fair Value
$194.75 +55.13%
Margin of Safety
+35.54%
Projected Value (5Y)
$313.65 +149.84%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 61.38% | CAGR (5y): -1.98%
%
Regression: 5.31% | CAGR (5y): 2.94%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 18.94x)
%