DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$77.27
Today's Fair Value
$67.67 -12.42%
Margin of Safety
-14.19%
Projected Value (5Y)
$108.99 +41.05%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 16.69% | CAGR (5y): 34.88%
%
Regression: 13.54% | CAGR (5y): 22.03%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 11.05x)
%