DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$78.36
Today's Fair Value
$219.82 +180.53%
Margin of Safety
+64.35%
Projected Value (5Y)
$354.02 +351.79%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 20.87% | CAGR (5y): 34.07%
%
Regression: 1.97% | CAGR (5y): 2.48%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.89x)
%