DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$109.95
Today's Fair Value
$196.75 +78.94%
Margin of Safety
+44.12%
Projected Value (5Y)
$316.86 +188.19%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.55% | CAGR (5y): 15.18%
%
Regression: -2.1% | CAGR (5y): -2.71%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 16.24x)
%