DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$100.36
Today's Fair Value
$81.99 -18.3%
Margin of Safety
-22.41%
Projected Value (5Y)
$132.04 +31.57%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -1.04% | CAGR (5y): 2.44%
%
Regression: 0.55% | CAGR (5y): 0.13%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 14.8x)
%