DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$136.01
Today's Fair Value
$134.22 -1.32%
Margin of Safety
-1.33%
Projected Value (5Y)
$216.17 +58.94%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.41% | CAGR (5y): -11.13%
%
Regression: -1.38% | CAGR (5y): -1.02%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 34.26x)
%