DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$140.51
Today's Fair Value
$210.68 +49.94%
Margin of Safety
+33.31%
Projected Value (5Y)
$339.31 +141.48%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 30.11% | CAGR (5y): 1.72%
%
Regression: 0.97% | CAGR (5y): -0.77%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 36.36x)
%