DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$75.50
Today's Fair Value
$76.59 +1.44%
Margin of Safety
+1.42%
Projected Value (5Y)
$123.35 +63.38%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 543.02% | CAGR (5y): 0%
%
Regression: 4.37% | CAGR (5y): 3.95%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 68.88x)
%