DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$77.07
Today's Fair Value
$481.84 +525.2%
Margin of Safety
+84.01%
Projected Value (5Y)
$776.01 +906.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 47.29% | CAGR (5y): 0%
%
Regression: 4.24% | CAGR (5y): 1.18%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 30.51x)
%