DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$234.87
Today's Fair Value
$222.22 -5.39%
Margin of Safety
-5.69%
Projected Value (5Y)
$357.88 +52.37%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 98.34% | CAGR (5y): 0%
%
Regression: 5% | CAGR (5y): 3.51%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 113.54x)
%