DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$132.24
Today's Fair Value
$124.90 -5.55%
Margin of Safety
-5.88%
Projected Value (5Y)
$201.16 +52.12%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 24.54% | CAGR (5y): -0.18%
%
Regression: 2.12% | CAGR (5y): 0.84%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 42.64x)
%