DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$117.24
Today's Fair Value
$290.31 +147.62%
Margin of Safety
+59.62%
Projected Value (5Y)
$467.55 +298.8%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 19.92% | CAGR (5y): 20.66%
%
Regression: 5.61% | CAGR (5y): -3.57%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 21.97x)
%