DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$133.87
Today's Fair Value
$183.59 +37.14%
Margin of Safety
+27.08%
Projected Value (5Y)
$295.68 +120.87%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.81% | CAGR (5y): -5.11%
%
Regression: -0.45% | CAGR (5y): -2.76%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 33.27x)
%