DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$90.19
Today's Fair Value
$100.50 +11.43%
Margin of Safety
+10.26%
Projected Value (5Y)
$161.85 +79.45%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.21% | CAGR (5y): 2.7%
%
Regression: -4.33% | CAGR (5y): -7.61%
%
Regression: -0.26% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.59x)
%