DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$209.35
Today's Fair Value
$184.26 -11.98%
Margin of Safety
-13.62%
Projected Value (5Y)
$296.75 +41.75%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.63% | CAGR (5y): 20.17%
%
Regression: -1.77% | CAGR (5y): -1.04%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 70.13x)
%