DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.24
Today's Fair Value
$62.06 -6.31%
Margin of Safety
-6.74%
Projected Value (5Y)
$99.95 +50.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 35.3% | CAGR (5y): 0%
%
Regression: 8.61% | CAGR (5y): 7.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 48.72x)
%