DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$199.44
Today's Fair Value
$523.44 +162.45%
Margin of Safety
+61.90%
Projected Value (5Y)
$843.01 +322.69%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.85% | CAGR (5y): 21.45%
%
Regression: -1.64% | CAGR (5y): -1.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 59.41x)
%