DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$121.82
Today's Fair Value
$79.82 -34.48%
Margin of Safety
-52.62%
Projected Value (5Y)
$128.55 +5.52%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.83% | CAGR (5y): 1.02%
%
Regression: 0.01% | CAGR (5y): 0.01%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 31.7x)
%