DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$82.88
Today's Fair Value
$63.28 -23.65%
Margin of Safety
-30.97%
Projected Value (5Y)
$101.92 +22.97%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.64% | CAGR (5y): -7.64%
%
Regression: -5.62% | CAGR (5y): -4.25%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 30.01x)
%