DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$96.84
Today's Fair Value
$100.89 +4.18%
Margin of Safety
+4.01%
Projected Value (5Y)
$162.49 +67.79%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 35.68% | CAGR (5y): -2.24%
%
Regression: 7.95% | CAGR (5y): -4.38%
%
Regression: 37.85% | CAGR (5y): 3.67%
Capped at 13.67x (Historical 5y: 1.19x)
%