DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$86.24
Today's Fair Value
$249.68 +189.52%
Margin of Safety
+65.46%
Projected Value (5Y)
$402.12 +366.28%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 69.9% | CAGR (5y): 33.95%
%
Regression: 1.85% | CAGR (5y): 1.43%
%
Regression: 57.67% | CAGR (5y): 46.17%
Capped at 30.00x (Historical 5y: 19.37x)
%