DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$131.59
Today's Fair Value
$219.94 +67.14%
Margin of Safety
+40.17%
Projected Value (5Y)
$354.22 +169.18%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 105.13% | CAGR (5y): 0%
%
Regression: 5.99% | CAGR (5y): 6.12%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 78.69x)
%