DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$102.65
Today's Fair Value
$146.36 +42.58%
Margin of Safety
+29.86%
Projected Value (5Y)
$235.71 +129.62%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.79% | CAGR (5y): 25.99%
%
Regression: 0.15% | CAGR (5y): 1.7%
%
Regression: -4.52% | CAGR (5y): -12.94%
Capped at 18.00x (Historical 5y: 15.07x)
%