DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$88.82
Today's Fair Value
$202.07 +127.51%
Margin of Safety
+56.04%
Projected Value (5Y)
$325.43 +266.39%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 88.54% | CAGR (5y): 0.95%
%
Regression: 2.19% | CAGR (5y): 0.61%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 29.8x)
%