DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$211.36
Today's Fair Value
$325.71 +54.1%
Margin of Safety
+35.11%
Projected Value (5Y)
$524.56 +148.18%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 27.29% | CAGR (5y): 7.99%
%
Regression: 4.81% | CAGR (5y): 8.18%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 22.92x)
%