DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$100.25
Today's Fair Value
$95.21 -5.03%
Margin of Safety
-5.29%
Projected Value (5Y)
$153.34 +52.96%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 65.82% | CAGR (5y): 0%
%
Regression: 2.43% | CAGR (5y): 3.91%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 104.58x)
%