DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$87.47
Today's Fair Value
$84.48 -3.42%
Margin of Safety
-3.54%
Projected Value (5Y)
$136.05 +55.54%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 36.93% | CAGR (5y): 0%
%
Regression: 0.69% | CAGR (5y): 0.86%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.97x)
%