DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$125.71
Today's Fair Value
$180.08 +43.25%
Margin of Safety
+30.19%
Projected Value (5Y)
$290.02 +130.71%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 16.49% | CAGR (5y): 21.95%
%
Regression: 1.36% | CAGR (5y): 0.5%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 58.13x)
%