DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$237.09
Today's Fair Value
$369.05 +55.66%
Margin of Safety
+35.76%
Projected Value (5Y)
$594.36 +150.69%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.01% | CAGR (5y): 0%
%
Regression: -1.49% | CAGR (5y): -0.56%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 39.37x)
%