DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$93.88
Today's Fair Value
$96.44 +2.73%
Margin of Safety
+2.65%
Projected Value (5Y)
$155.32 +65.45%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 77.87% | CAGR (5y): -1%
%
Regression: 2.46% | CAGR (5y): -1.96%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.93x)
%