DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$109.85
Today's Fair Value
$233.62 +112.67%
Margin of Safety
+52.98%
Projected Value (5Y)
$376.24 +242.5%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 30.99% | CAGR (5y): 52.52%
%
Regression: 2.47% | CAGR (5y): 2.68%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 51.66x)
%