DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$235.28
Today's Fair Value
$434.19 +84.54%
Margin of Safety
+45.81%
Projected Value (5Y)
$699.26 +197.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 59.04% | CAGR (5y): 88.33%
%
Regression: 10.32% | CAGR (5y): 9.73%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 38.71x)
%