DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$86.48
Today's Fair Value
$54.22 -37.3%
Margin of Safety
-59.50%
Projected Value (5Y)
$87.32 +0.97%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.63% | CAGR (5y): 0%
%
Regression: -3.68% | CAGR (5y): -5.86%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 24.16x)
%