DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$87.66
Today's Fair Value
Invalid (Negative Base)
Margin of Safety
Invalid (Negative Base)
Projected Value (5Y)
Invalid (Negative Base)
Dividends Paid (5Y)
$0.00
DCF Inputs
DCF valuation requires positive baseline cash flows. SWKS
currently has negative Adjusted Free Cash Flow.
Scenario
%
Regression: 6.01% | CAGR (5y): 6.1%
%
Regression: -2.31% | CAGR (5y): -1.8%
%
Regression: 17.07% | CAGR (5y): 0.67%
Capped at 30.00x (Historical 5y: 13.16x)
%