DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$91.69
Today's Fair Value
$289.56 +215.8%
Margin of Safety
+68.33%
Projected Value (5Y)
$466.34 +408.61%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.52% | CAGR (5y): 0%
%
Regression: 0.73% | CAGR (5y): 1.96%
%
Regression: 4.89% | CAGR (5y): 0.82%
Capped at 30.00x (Historical 5y: 28.91x)
%