DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$67.22
Today's Fair Value
$63.64 -5.33%
Margin of Safety
-5.63%
Projected Value (5Y)
$102.50 +52.48%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.42% | CAGR (5y): -6.94%
%
Regression: -1.27% | CAGR (5y): -3.61%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.27x)
%