DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$64.50
Today's Fair Value
$75.51 +17.07%
Margin of Safety
+14.58%
Projected Value (5Y)
$121.61 +88.54%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 14.26% | CAGR (5y): 8.24%
%
Regression: 1.28% | CAGR (5y): 1.36%
%
Regression: 0.13% | CAGR (5y): -10.59%
Capped at 30.00x (Historical 5y: 8.12x)
%