DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$84.72
Today's Fair Value
$214.73 +153.46%
Margin of Safety
+60.55%
Projected Value (5Y)
$345.83 +308.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 21.37% | CAGR (5y): 9.55%
%
Regression: 0.23% | CAGR (5y): 0.15%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.28x)
%