DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$106.52
Today's Fair Value
$71.52 -32.86%
Margin of Safety
-48.94%
Projected Value (5Y)
$115.18 +8.13%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.95% | CAGR (5y): 0%
%
Regression: -3.41% | CAGR (5y): 1.51%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 42.46x)
%