DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$121.14
Today's Fair Value
$328.11 +170.85%
Margin of Safety
+63.08%
Projected Value (5Y)
$528.42 +336.21%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 18.57% | CAGR (5y): 37.46%
%
Regression: -0.49% | CAGR (5y): -1.59%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 37.37x)
%