DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$126.51
Today's Fair Value
$169.28 +33.81%
Margin of Safety
+25.27%
Projected Value (5Y)
$272.63 +115.5%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -1.67% | CAGR (5y): -8.31%
%
Regression: -6.5% | CAGR (5y): -6.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 20.27x)
%