DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$108.88
Today's Fair Value
$83.82 -23.02%
Margin of Safety
-29.90%
Projected Value (5Y)
$134.99 +23.98%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.5% | CAGR (5y): 0%
%
Regression: 6.5% | CAGR (5y): 13.35%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.66x)
%