DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$100.46
Today's Fair Value
$140.45 +39.81%
Margin of Safety
+28.47%
Projected Value (5Y)
$226.20 +125.16%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 41.75% | CAGR (5y): 0%
%
Regression: 11.27% | CAGR (5y): 4.8%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 18.02x)
%