DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$75.82
Today's Fair Value
$64.69 -14.68%
Margin of Safety
-17.21%
Projected Value (5Y)
$104.18 +37.4%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -12.81% | CAGR (5y): 13.56%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: -8.25% | CAGR (5y): 5.23%
Capped at 30.00x (Historical 5y: 11.11x)
%