DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$78.61
Today's Fair Value
$167.06 +112.52%
Margin of Safety
+52.95%
Projected Value (5Y)
$269.05 +242.26%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 76.21% | CAGR (5y): 29.23%
%
Regression: 8.14% | CAGR (5y): 4.45%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.68x)
%