DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$93.27
Today's Fair Value
$68.49 -26.57%
Margin of Safety
-36.18%
Projected Value (5Y)
$110.31 +18.27%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 3.97% | CAGR (5y): 4.35%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 62.12x)
%