DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$228.79
Today's Fair Value
$588.87 +157.38%
Margin of Safety
+61.15%
Projected Value (5Y)
$948.38 +314.52%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 25.01% | CAGR (5y): 6.13%
%
Regression: -1.59% | CAGR (5y): -4.34%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 24.81x)
%