DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$83.22
Today's Fair Value
$98.53 +18.4%
Margin of Safety
+15.54%
Projected Value (5Y)
$158.68 +90.68%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.39% | CAGR (5y): 4.53%
%
Regression: -0.22% | CAGR (5y): -2.14%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.28x)
%