DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$201.31
Today's Fair Value
$392.93 +95.19%
Margin of Safety
+48.77%
Projected Value (5Y)
$632.81 +214.35%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.17% | CAGR (5y): 13.73%
%
Regression: -1.25% | CAGR (5y): -2.91%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.54x)
%