DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$85.13
Today's Fair Value
$71.23 -16.33%
Margin of Safety
-19.51%
Projected Value (5Y)
$114.72 +34.76%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.95% | CAGR (5y): 0%
%
Regression: 1.59% | CAGR (5y): 1.15%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 39.55x)
%