DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$81.65
Today's Fair Value
$196.12 +140.2%
Margin of Safety
+58.37%
Projected Value (5Y)
$315.85 +286.83%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 36.23% | CAGR (5y): 13.13%
%
Regression: 1.16% | CAGR (5y): 0.92%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 87.12x)
%