DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$75.28
Today's Fair Value
$51.89 -31.07%
Margin of Safety
-45.08%
Projected Value (5Y)
$83.57 +11.01%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.09% | CAGR (5y): 2.1%
%
Regression: -1.87% | CAGR (5y): -2.72%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.76x)
%