DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$111.44
Today's Fair Value
$285.67 +156.34%
Margin of Safety
+60.99%
Projected Value (5Y)
$460.07 +312.84%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 13.09% | CAGR (5y): -9.75%
%
Regression: -2.91% | CAGR (5y): -8.02%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.9x)
%