DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$141.47
Today's Fair Value
$131.50 -7.05%
Margin of Safety
-7.58%
Projected Value (5Y)
$211.79 +49.71%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 27.09% | CAGR (5y): -5.07%
%
Regression: -0.8% | CAGR (5y): -1.28%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.72x)
%