DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$125.88
Today's Fair Value
$445.18 +253.65%
Margin of Safety
+71.72%
Projected Value (5Y)
$716.97 +469.57%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 27.15% | CAGR (5y): 0%
%
Regression: 0.97% | CAGR (5y): -1.65%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 29.63x)
%