DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$79.98
Today's Fair Value
$212.45 +165.63%
Margin of Safety
+62.35%
Projected Value (5Y)
$342.16 +327.81%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 15.62% | CAGR (5y): 37.88%
%
Regression: 3.45% | CAGR (5y): 6.32%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 42.48x)
%