DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$146.75
Today's Fair Value
$148.82 +1.41%
Margin of Safety
+1.39%
Projected Value (5Y)
$239.67 +63.32%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.49% | CAGR (5y): -3.07%
%
Regression: -6.03% | CAGR (5y): -9.88%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 18.33x)
%