DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$82.99
Today's Fair Value
$199.98 +140.97%
Margin of Safety
+58.50%
Projected Value (5Y)
$322.07 +288.08%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 36.23% | CAGR (5y): 13.13%
%
Regression: 1.16% | CAGR (5y): 0.92%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 85.92x)
%