DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$165.59
Today's Fair Value
$326.33 +97.07%
Margin of Safety
+49.26%
Projected Value (5Y)
$525.56 +217.39%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 20.1% | CAGR (5y): 14.36%
%
Regression: -4.03% | CAGR (5y): -4.87%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 21.08x)
%