DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$85.10
Today's Fair Value
$362.61 +326.1%
Margin of Safety
+76.53%
Projected Value (5Y)
$583.99 +586.24%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 27.21% | CAGR (5y): 14.23%
%
Regression: -3.08% | CAGR (5y): -3.07%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 23.59x)
%