DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$67.56
Today's Fair Value
$284.62 +321.28%
Margin of Safety
+76.26%
Projected Value (5Y)
$458.39 +578.49%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 30.23% | CAGR (5y): -0.95%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: n/a)
%