DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$89.46
Today's Fair Value
$96.46 +7.82%
Margin of Safety
+7.26%
Projected Value (5Y)
$155.35 +73.65%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.82% | CAGR (5y): 17.31%
%
Regression: -1.06% | CAGR (5y): -2.72%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.7x)
%