DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$127.68
Today's Fair Value
$153.97 +20.59%
Margin of Safety
+17.07%
Projected Value (5Y)
$247.97 +94.21%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.32% | CAGR (5y): 4.62%
%
Regression: 0.54% | CAGR (5y): 1.1%
%
Regression: 8.91% | CAGR (5y): 5.16%
Capped at 30.00x (Historical 5y: 59.69x)
%