DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$154.15
Today's Fair Value
$97.85 -36.52%
Margin of Safety
-57.54%
Projected Value (5Y)
$157.59 +2.23%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -4.4% | CAGR (5y): -4.4%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 21.1x)
%