DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$85.51
Today's Fair Value
$82.90 -3.05%
Margin of Safety
-3.15%
Projected Value (5Y)
$133.51 +56.13%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 15.17% | CAGR (5y): 12.81%
%
Regression: 2.21% | CAGR (5y): 2.71%
%
Regression: 15.44% | CAGR (5y): 23.95%
Capped at 13.67x (Historical 5y: 1.13x)
%