DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$281.69
Today's Fair Value
$420.90 +49.42%
Margin of Safety
+33.07%
Projected Value (5Y)
$677.87 +140.64%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 30.69% | CAGR (5y): 30.02%
%
Regression: 0.8% | CAGR (5y): 0.62%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 40.11x)
%