DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$147.61
Today's Fair Value
$176.93 +19.86%
Margin of Safety
+16.57%
Projected Value (5Y)
$284.95 +93.04%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.67% | CAGR (5y): -5.69%
%
Regression: -1.08% | CAGR (5y): -1.73%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 54.29x)
%