DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$104.79
Today's Fair Value
$204.78 +95.42%
Margin of Safety
+48.83%
Projected Value (5Y)
$329.80 +214.72%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 39.18% | CAGR (5y): 55.63%
%
Regression: 5.21% | CAGR (5y): 2.94%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 29.98x)
%