DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$197.82
Today's Fair Value
$225.85 +14.17%
Margin of Safety
+12.41%
Projected Value (5Y)
$363.74 +83.87%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 161.46% | CAGR (5y): 175.31%
%
Regression: 3.8% | CAGR (5y): 2.13%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 101.63x)
%