DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$57.15
Today's Fair Value
$56.32 -1.45%
Margin of Safety
-1.47%
Projected Value (5Y)
$90.71 +58.72%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.76% | CAGR (5y): 24.65%
%
Regression: 1.08% | CAGR (5y): 2.05%
%
Regression: -8.52% | CAGR (5y): -10.96%
Capped at 30.00x (Historical 5y: 33.15x)
%