DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$162.12
Today's Fair Value
$183.87 +13.42%
Margin of Safety
+11.83%
Projected Value (5Y)
$296.12 +82.65%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 20.95% | CAGR (5y): 16.78%
%
Regression: 1.46% | CAGR (5y): 1.17%
%
Regression: 6.95% | CAGR (5y): 4%
Capped at 30.00x (Historical 5y: 36.7x)
%