DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$177.89
Today's Fair Value
$131.95 -25.82%
Margin of Safety
-34.82%
Projected Value (5Y)
$212.50 +19.46%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.57% | CAGR (5y): 0%
%
Regression: 1.79% | CAGR (5y): 1.78%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 27.07x)
%