DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$135.28
Today's Fair Value
$359.04 +165.41%
Margin of Safety
+62.32%
Projected Value (5Y)
$578.24 +327.44%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 25.57% | CAGR (5y): 48.9%
%
Regression: 0.43% | CAGR (5y): 0.76%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 44.22x)
%