DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$120.42
Today's Fair Value
$106.30 -11.73%
Margin of Safety
-13.28%
Projected Value (5Y)
$171.19 +42.16%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.41% | CAGR (5y): -11.13%
%
Regression: -1.38% | CAGR (5y): -1.02%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 35.84x)
%