DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$248.39
Today's Fair Value
$185.47 -25.33%
Margin of Safety
-33.92%
Projected Value (5Y)
$298.70 +20.25%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.63% | CAGR (5y): 20.17%
%
Regression: -1.77% | CAGR (5y): -1.04%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 69x)
%