DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$139.41
Today's Fair Value
$102.97 -26.14%
Margin of Safety
-35.39%
Projected Value (5Y)
$165.84 +18.96%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.5% | CAGR (5y): -14.44%
%
Regression: -2.1% | CAGR (5y): -2.66%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.05x)
%