DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$160.87
Today's Fair Value
$169.93 +5.63%
Margin of Safety
+5.33%
Projected Value (5Y)
$273.67 +70.12%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 32.91% | CAGR (5y): 29.71%
%
Regression: -0.41% | CAGR (5y): -0.87%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 50.2x)
%