DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$100.39
Today's Fair Value
$214.81 +113.98%
Margin of Safety
+53.27%
Projected Value (5Y)
$345.96 +244.62%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 29.74% | CAGR (5y): 0%
%
Regression: 6.07% | CAGR (5y): 3.32%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 23.21x)
%