DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$139.77
Today's Fair Value
$127.05 -9.1%
Margin of Safety
-10.01%
Projected Value (5Y)
$204.61 +46.39%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.01% | CAGR (5y): -5.46%
%
Regression: -0.31% | CAGR (5y): -1.11%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 25.91x)
%