DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$201.57
Today's Fair Value
$188.08 -6.69%
Margin of Safety
-7.17%
Projected Value (5Y)
$302.90 +50.27%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 31.99% | CAGR (5y): 26.21%
%
Regression: 6.13% | CAGR (5y): -0.08%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 42.55x)
%