DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.25
Today's Fair Value
$219.36 +236.18%
Margin of Safety
+70.25%
Projected Value (5Y)
$353.28 +441.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 135.84% | CAGR (5y): 0%
%
Regression: 4.46% | CAGR (5y): 3.87%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 29.55x)
%