DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$142.48
Today's Fair Value
$150.51 +5.64%
Margin of Safety
+5.34%
Projected Value (5Y)
$242.39 +70.12%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.44% | CAGR (5y): 2.48%
%
Regression: -0.01% | CAGR (5y): 0.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 22.08x)
%