DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$87.33
Today's Fair Value
$85.82 -1.73%
Margin of Safety
-1.76%
Projected Value (5Y)
$138.21 +58.26%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 115.81% | CAGR (5y): 0%
%
Regression: 12.37% | CAGR (5y): 4.4%
%
Regression: -61.32% | CAGR (5y): -73.78%
Capped at 18.00x (Historical 5y: 16.09x)
%