DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$174.86
Today's Fair Value
$113.05 -35.35%
Margin of Safety
-54.67%
Projected Value (5Y)
$182.07 +4.12%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 23.33% | CAGR (5y): 6.46%
%
Regression: -1.82% | CAGR (5y): -3.98%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.46x)
%