DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$166.79
Today's Fair Value
$199.47 +19.59%
Margin of Safety
+16.38%
Projected Value (5Y)
$321.25 +92.61%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 38.19% | CAGR (5y): 45.57%
%
Regression: 0.79% | CAGR (5y): 0.07%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 49.87x)
%