DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$82.59
Today's Fair Value
$65.00 -21.3%
Margin of Safety
-27.06%
Projected Value (5Y)
$104.69 +26.76%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 13.03% | CAGR (5y): 0.14%
%
Regression: 11.38% | CAGR (5y): 6.14%
%
Regression: -5.59% | CAGR (5y): -5.59%
Capped at 30.00x (Historical 5y: 50.53x)
%