DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$165.59
Today's Fair Value
$110.57 -33.23%
Margin of Safety
-49.76%
Projected Value (5Y)
$178.07 +7.54%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 14.99% | CAGR (5y): 0%
%
Regression: 3.24% | CAGR (5y): 2.31%
%
Regression: -14.97% | CAGR (5y): -18.35%
Capped at 18.00x (Historical 5y: 16.96x)
%