DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$215.98
Today's Fair Value
$156.57 -27.51%
Margin of Safety
-37.94%
Projected Value (5Y)
$252.15 +16.75%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.12% | CAGR (5y): 16.43%
%
Regression: 0.6% | CAGR (5y): 1.53%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 9.15x)
%