DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$120.39
Today's Fair Value
$109.66 -8.91%
Margin of Safety
-9.78%
Projected Value (5Y)
$176.61 +46.7%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 27.48% | CAGR (5y): 0%
%
Regression: 0.97% | CAGR (5y): -1.65%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 31.55x)
%