DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$100.62
Today's Fair Value
$168.41 +67.37%
Margin of Safety
+40.25%
Projected Value (5Y)
$271.22 +169.55%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 0.05% | CAGR (5y): 0.04%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 30.55x)
%