DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$213.25
Today's Fair Value
$286.88 +34.53%
Margin of Safety
+25.67%
Projected Value (5Y)
$462.02 +116.66%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 53.48% | CAGR (5y): 0%
%
Regression: 2.86% | CAGR (5y): 0.34%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 85.77x)
%