DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$82.17
Today's Fair Value
$86.66 +5.46%
Margin of Safety
+5.18%
Projected Value (5Y)
$139.56 +69.84%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 75.52% | CAGR (5y): 0%
%
Regression: 24.96% | CAGR (5y): 1.96%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 43.49x)
%