DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$149.23
Today's Fair Value
$285.07 +91.03%
Margin of Safety
+47.65%
Projected Value (5Y)
$459.11 +207.65%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 20.46% | CAGR (5y): 69.49%
%
Regression: -0.17% | CAGR (5y): 0.62%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.94x)
%