DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$192.30
Today's Fair Value
$163.09 -15.19%
Margin of Safety
-17.91%
Projected Value (5Y)
$262.66 +36.59%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.61% | CAGR (5y): 0%
%
Regression: -0.49% | CAGR (5y): 1.32%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 21.83x)
%