DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$240.96
Today's Fair Value
$457.40 +89.82%
Margin of Safety
+47.32%
Projected Value (5Y)
$736.64 +205.71%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 16.05% | CAGR (5y): 19.93%
%
Regression: 0.12% | CAGR (5y): -0.17%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 58.43x)
%