DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$90.72
Today's Fair Value
$69.97 -22.87%
Margin of Safety
-29.66%
Projected Value (5Y)
$112.68 +24.21%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.44% | CAGR (5y): 19.99%
%
Regression: -3.38% | CAGR (5y): -1.4%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.33x)
%