DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$113.76
Today's Fair Value
$258.30 +127.06%
Margin of Safety
+55.96%
Projected Value (5Y)
$416.00 +265.68%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10% | CAGR (5y): 12.05%
%
Regression: 0.7% | CAGR (5y): -0.81%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 34.17x)
%