DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$227.70
Today's Fair Value
$860.26 +277.8%
Margin of Safety
+73.53%
Projected Value (5Y)
$1385.45 +508.45%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 13.54% | CAGR (5y): 41.67%
%
Regression: -1.4% | CAGR (5y): -1.32%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 16.02x)
%