DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$121.15
Today's Fair Value
$81.42 -32.79%
Margin of Safety
-48.80%
Projected Value (5Y)
$131.13 +8.24%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 13.25% | CAGR (5y): 3.04%
%
Regression: -3.4% | CAGR (5y): -5.13%
%
Regression: 16.3% | CAGR (5y): 24.89%
Capped at 30.00x (Historical 5y: 10.93x)
%