DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$87.96
Today's Fair Value
$99.84 +13.51%
Margin of Safety
+11.90%
Projected Value (5Y)
$160.79 +82.8%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.63% | CAGR (5y): 0%
%
Regression: 5.98% | CAGR (5y): 6.47%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 77.61x)
%