DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.06
Today's Fair Value
$50.83 -23.05%
Margin of Safety
-29.96%
Projected Value (5Y)
$81.87 +23.93%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 30.85% | CAGR (5y): -1.11%
%
Regression: 7.28% | CAGR (5y): -3.24%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.6x)
%