DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$205.96
Today's Fair Value
$300.25 +45.78%
Margin of Safety
+31.40%
Projected Value (5Y)
$483.56 +134.78%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 35.66% | CAGR (5y): 50.22%
%
Regression: -0.66% | CAGR (5y): -0.88%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 12.56x)
%