DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$314.16
Today's Fair Value
$398.00 +26.69%
Margin of Safety
+21.07%
Projected Value (5Y)
$640.98 +104.03%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 33.38% | CAGR (5y): 10.97%
%
Regression: 1.38% | CAGR (5y): 0.77%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 37.2x)
%