DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$84.02
Today's Fair Value
$77.79 -7.41%
Margin of Safety
-8.01%
Projected Value (5Y)
$125.28 +49.11%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 45.97% | CAGR (5y): 0%
%
Regression: -0.66% | CAGR (5y): -0.56%
%
Regression: -32% | CAGR (5y): -35.11%
Capped at 18.00x (Historical 5y: 5.16x)
%