DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$201.64
Today's Fair Value
$512.50 +154.17%
Margin of Safety
+60.66%
Projected Value (5Y)
$825.39 +309.34%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.47% | CAGR (5y): 24.67%
%
Regression: -1.64% | CAGR (5y): -1.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 63.73x)
%