DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$100.32
Today's Fair Value
$296.88 +195.93%
Margin of Safety
+66.21%
Projected Value (5Y)
$478.13 +376.6%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 22.88% | CAGR (5y): 58.31%
%
Regression: 2.27% | CAGR (5y): 2.85%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 25.99x)
%