DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$108.99
Today's Fair Value
$490.02 +349.6%
Margin of Safety
+77.76%
Projected Value (5Y)
$789.18 +624.08%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 20.73% | CAGR (5y): 9.92%
%
Regression: -1.45% | CAGR (5y): -1.87%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 29.99x)
%