DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$76.27
Today's Fair Value
$213.31 +179.68%
Margin of Safety
+64.24%
Projected Value (5Y)
$343.54 +350.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 77.63% | CAGR (5y): 0%
%
Regression: 7.48% | CAGR (5y): 5.25%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 33.58x)
%