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)
%