DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$57.01
Today's Fair Value
$57.15 +0.25%
Margin of Safety
+0.24%
Projected Value (5Y)
$92.04 +61.45%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.94% | CAGR (5y): -2.48%
%
Regression: -1.98% | CAGR (5y): -3.99%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 3.45x)
%