DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$116.58
Today's Fair Value
$97.30 -16.54%
Margin of Safety
-19.82%
Projected Value (5Y)
$156.71 +34.42%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 36.22% | CAGR (5y): 42.04%
%
Regression: 4.63% | CAGR (5y): 4.36%
%
Regression: 36.75% | CAGR (5y): 50.9%
Capped at 30.00x (Historical 5y: 42.6x)
%