DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$185.35
Today's Fair Value
$214.60 +15.78%
Margin of Safety
+13.63%
Projected Value (5Y)
$345.62 +86.47%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 23.01% | CAGR (5y): -1.15%
%
Regression: -1.59% | CAGR (5y): 0.21%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.96x)
%