DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$131.15
Today's Fair Value
$93.78 -28.49%
Margin of Safety
-39.85%
Projected Value (5Y)
$151.04 +15.17%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 27.09% | CAGR (5y): -5.07%
%
Regression: -0.8% | CAGR (5y): -1.28%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 16.35x)
%