DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$77.65
Today's Fair Value
$68.03 -12.39%
Margin of Safety
-14.14%
Projected Value (5Y)
$109.57 +41.11%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.09% | CAGR (5y): -8.44%
%
Regression: -3.74% | CAGR (5y): -3.79%
%
Regression: 24.75% | CAGR (5y): 7.66%
Capped at 30.00x (Historical 5y: 16.45x)
%