DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$76.01
Today's Fair Value
$62.93 -17.21%
Margin of Safety
-20.78%
Projected Value (5Y)
$101.35 +33.34%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.59% | CAGR (5y): 4.94%
%
Regression: -2.3% | CAGR (5y): -2.97%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 16.37x)
%