DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$146.00
Today's Fair Value
$175.76 +20.38%
Margin of Safety
+16.93%
Projected Value (5Y)
$283.06 +93.88%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.55% | CAGR (5y): 19.23%
%
Regression: 1.34% | CAGR (5y): 0.5%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 43.73x)
%