DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$135.56
Today's Fair Value
$90.21 -33.45%
Margin of Safety
-50.27%
Projected Value (5Y)
$145.29 +7.18%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.18% | CAGR (5y): -8.54%
%
Regression: 0.06% | CAGR (5y): -0.33%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 28.96x)
%