DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$169.99
Today's Fair Value
$287.41 +69.07%
Margin of Safety
+40.85%
Projected Value (5Y)
$462.87 +172.29%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 15.81% | CAGR (5y): 39.46%
%
Regression: -0.66% | CAGR (5y): -1.56%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 5.58x)
%