DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$151.66
Today's Fair Value
$155.50 +2.53%
Margin of Safety
+2.47%
Projected Value (5Y)
$250.43 +65.13%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 280.13% | CAGR (5y): 0%
%
Regression: 3.03% | CAGR (5y): 1.74%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 73.66x)
%