DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$195.54
Today's Fair Value
$330.77 +69.16%
Margin of Safety
+40.88%
Projected Value (5Y)
$532.71 +172.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 25.57% | CAGR (5y): 48.9%
%
Regression: 0.43% | CAGR (5y): 0.76%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 43.67x)
%