DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$170.91
Today's Fair Value
$307.31 +79.81%
Margin of Safety
+44.39%
Projected Value (5Y)
$494.93 +189.59%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 66.07% | CAGR (5y): 72.05%
%
Regression: 0.88% | CAGR (5y): -0.55%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 41.11x)
%