DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$181.31
Today's Fair Value
$144.41 -20.35%
Margin of Safety
-25.55%
Projected Value (5Y)
$232.58 +28.28%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.93% | CAGR (5y): -0.71%
%
Regression: -9.99% | CAGR (5y): -6.4%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.7x)
%