DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$187.15
Today's Fair Value
$218.92 +16.98%
Margin of Safety
+14.51%
Projected Value (5Y)
$352.57 +88.39%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 20.46% | CAGR (5y): 69.49%
%
Regression: -0.17% | CAGR (5y): 0.62%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 39.48x)
%