DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$114.17
Today's Fair Value
$80.67 -29.34%
Margin of Safety
-41.53%
Projected Value (5Y)
$129.92 +13.8%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 14.47% | CAGR (5y): -11.96%
%
Regression: -4.1% | CAGR (5y): -4.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 16.97x)
%