DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$116.55
Today's Fair Value
$86.15 -26.08%
Margin of Safety
-35.29%
Projected Value (5Y)
$138.74 +19.04%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 58.72% | CAGR (5y): 38.97%
%
Regression: 20.41% | CAGR (5y): 3.91%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 16.14x)
%