DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$180.51
Today's Fair Value
$311.29 +72.45%
Margin of Safety
+42.01%
Projected Value (5Y)
$501.34 +177.74%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 23.24% | CAGR (5y): 15.62%
%
Regression: -0.62% | CAGR (5y): -2.24%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 33.54x)
%