DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$153.11
Today's Fair Value
$241.82 +57.94%
Margin of Safety
+36.68%
Projected Value (5Y)
$389.45 +154.36%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.67% | CAGR (5y): -5.69%
%
Regression: -1.08% | CAGR (5y): -1.73%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 53.08x)
%