DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$145.80
Today's Fair Value
$314.06 +115.4%
Margin of Safety
+53.58%
Projected Value (5Y)
$505.80 +246.91%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 50.27% | CAGR (5y): 35.16%
%
Regression: 2.01% | CAGR (5y): 0.94%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 42.23x)
%