DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$136.08
Today's Fair Value
$261.14 +91.9%
Margin of Safety
+47.89%
Projected Value (5Y)
$420.57 +209.06%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 30.76% | CAGR (5y): 20.49%
%
Regression: -1.73% | CAGR (5y): -2.26%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 40.24x)
%