DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$152.06
Today's Fair Value
$162.10 +6.6%
Margin of Safety
+6.19%
Projected Value (5Y)
$261.07 +71.69%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -1.67% | CAGR (5y): -8.31%
%
Regression: -6.5% | CAGR (5y): -6.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.41x)
%