DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$95.60
Today's Fair Value
$99.84 +4.44%
Margin of Safety
+4.25%
Projected Value (5Y)
$160.79 +68.19%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.63% | CAGR (5y): 0%
%
Regression: 5.98% | CAGR (5y): 6.47%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 76.79x)
%