DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$208.34
Today's Fair Value
$490.51 +135.44%
Margin of Safety
+57.53%
Projected Value (5Y)
$789.97 +279.17%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 16.35% | CAGR (5y): 0%
%
Regression: -6.39% | CAGR (5y): -7.84%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.71x)
%