DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$112.32
Today's Fair Value
$203.27 +80.97%
Margin of Safety
+44.74%
Projected Value (5Y)
$327.37 +191.46%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 26.42% | CAGR (5y): 44.31%
%
Regression: 0.83% | CAGR (5y): 1.15%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 28.26x)
%