DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$85.77
Today's Fair Value
$102.59 +19.61%
Margin of Safety
+16.40%
Projected Value (5Y)
$165.22 +92.63%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 35.68% | CAGR (5y): -2.24%
%
Regression: 7.95% | CAGR (5y): -4.38%
%
Regression: 37.6% | CAGR (5y): 3.67%
Capped at 13.67x (Historical 5y: 1.21x)
%