DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$115.36
Today's Fair Value
$199.27 +72.74%
Margin of Safety
+42.11%
Projected Value (5Y)
$320.93 +178.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 61.38% | CAGR (5y): -1.98%
%
Regression: 5.31% | CAGR (5y): 2.94%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.38x)
%