DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$155.66
Today's Fair Value
$291.81 +87.47%
Margin of Safety
+46.66%
Projected Value (5Y)
$469.96 +201.91%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 50.29% | CAGR (5y): 23.98%
%
Regression: -2.93% | CAGR (5y): -4.58%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.83x)
%