DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$102.48
Today's Fair Value
$75.52 -26.31%
Margin of Safety
-35.70%
Projected Value (5Y)
$121.62 +18.68%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -1.04% | CAGR (5y): 2.44%
%
Regression: 0.55% | CAGR (5y): 0.13%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 14.85x)
%