DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$88.65
Today's Fair Value
$64.11 -27.68%
Margin of Safety
-38.28%
Projected Value (5Y)
$103.25 +16.47%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.31% | CAGR (5y): 16.24%
%
Regression: -1.08% | CAGR (5y): -1.5%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 61.62x)
%