DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$157.25
Today's Fair Value
$108.47 -31.02%
Margin of Safety
-44.97%
Projected Value (5Y)
$174.69 +11.09%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 28.13% | CAGR (5y): 0%
%
Regression: 21.04% | CAGR (5y): 4.01%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 48.91x)
%