DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$58.55
Today's Fair Value
$n/a
Margin of Safety
n/a
Projected Value (5Y)
$n/a
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.01% | CAGR (5y): 3.5%
%
Regression: -1.43% | CAGR (5y): -3.56%
%
Regression: 43.87% | CAGR (5y): 2.59%
Capped at 13.67x (Historical 5y: 1.75x)
%