DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$123.50
Today's Fair Value
$189.64 +53.55%
Margin of Safety
+34.88%
Projected Value (5Y)
$305.42 +147.3%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.4% | CAGR (5y): 20.84%
%
Regression: -5.69% | CAGR (5y): -7.11%
%
Regression: -6.43% | CAGR (5y): -9.71%
Capped at 30.00x (Historical 5y: 11.54x)
%