DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$100.20
Today's Fair Value
$210.62 +110.2%
Margin of Safety
+52.43%
Projected Value (5Y)
$339.20 +238.52%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.57% | CAGR (5y): 41.5%
%
Regression: -2.34% | CAGR (5y): -3.78%
%
Regression: 15.42% | CAGR (5y): 18.89%
Capped at 18.00x (Historical 5y: 7.92x)
%