DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$104.37
Today's Fair Value
$100.10 -4.09%
Margin of Safety
-4.27%
Projected Value (5Y)
$161.22 +54.47%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.21% | CAGR (5y): 19.67%
%
Regression: 6.86% | CAGR (5y): 6.45%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 28.48x)
%