DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$174.34
Today's Fair Value
$202.45 +16.12%
Margin of Safety
+13.88%
Projected Value (5Y)
$326.05 +87.02%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.56% | CAGR (5y): 49.66%
%
Regression: 0.62% | CAGR (5y): 3.13%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 21.92x)
%