DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$140.74
Today's Fair Value
$236.22 +67.84%
Margin of Safety
+40.42%
Projected Value (5Y)
$380.43 +170.31%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.08% | CAGR (5y): 7.95%
%
Regression: -2.06% | CAGR (5y): -2.41%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 17.8x)
%