DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$74.19
Today's Fair Value
$264.28 +256.22%
Margin of Safety
+71.93%
Projected Value (5Y)
$425.62 +473.69%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 15.62% | CAGR (5y): 37.88%
%
Regression: 3.45% | CAGR (5y): 6.32%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 46.42x)
%