DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$118.79
Today's Fair Value
$86.79 -26.94%
Margin of Safety
-36.87%
Projected Value (5Y)
$139.77 +17.66%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.5% | CAGR (5y): -14.44%
%
Regression: -2.1% | CAGR (5y): -2.66%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.18x)
%