DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$92.43
Today's Fair Value
$324.18 +250.73%
Margin of Safety
+71.49%
Projected Value (5Y)
$522.10 +464.86%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 22.88% | CAGR (5y): 58.31%
%
Regression: 2.27% | CAGR (5y): 2.85%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 26.38x)
%