DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Today's Price
$152.05
Today's Fair Value
$125.80 -17.26%
Margin of Safety
-20.87%
Projected Value (5Y)
$202.60 +33.25%
Dividends Paid (5Y)
$0.00

DCF Inputs

Scenario
%

Regression: 0.28% | CAGR (5y): -1.23%

%

Regression: -5.2% | CAGR (5y): -4.99%

%

Regression: 0% | CAGR (5y): 0%

Capped at 30.00x (Historical 5y: 17.19x)

%

Historical and Projected Price

Historical and Projected Adjusted Free Cash Flow

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.