DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$168.09
Today's Fair Value
$84.85 -49.52%
Margin of Safety
-98.10%
Projected Value (5Y)
$136.65 -18.7%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.02% | CAGR (5y): 10.15%
%
Regression: 3.11% | CAGR (5y): 4.6%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 18.91x)
%