DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$143.93
Today's Fair Value
$125.40 -12.87%
Margin of Safety
-14.78%
Projected Value (5Y)
$201.96 +40.32%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.12% | CAGR (5y): 0%
%
Regression: 0.65% | CAGR (5y): -1.32%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 15.65x)
%