DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$80.13
Today's Fair Value
$48.48 -39.5%
Margin of Safety
-65.28%
Projected Value (5Y)
$78.07 -2.57%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.51% | CAGR (5y): 5.27%
%
Regression: -0.98% | CAGR (5y): -2.3%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 25.91x)
%