DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$130.91
Today's Fair Value
$206.20 +57.51%
Margin of Safety
+36.51%
Projected Value (5Y)
$332.09 +153.68%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 31.43% | CAGR (5y): 75.32%
%
Regression: -0.18% | CAGR (5y): -2.61%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.59x)
%