DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$84.88
Today's Fair Value
$70.38 -17.08%
Margin of Safety
-20.60%
Projected Value (5Y)
$113.35 +33.54%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.26% | CAGR (5y): 1.16%
%
Regression: -3.04% | CAGR (5y): -3.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 21.03x)
%