DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$64.06
Today's Fair Value
$53.29 -16.81%
Margin of Safety
-20.21%
Projected Value (5Y)
$85.83 +33.98%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 1.98% | CAGR (5y): 0.59%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 23.92x)
%