DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$312.24
Today's Fair Value
$246.61 -21.02%
Margin of Safety
-26.61%
Projected Value (5Y)
$397.16 +27.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 26.99% | CAGR (5y): 32.51%
%
Regression: 1.93% | CAGR (5y): 2.53%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 37.02x)
%