DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$171.09
Today's Fair Value
$113.92 -33.42%
Margin of Safety
-50.18%
Projected Value (5Y)
$183.47 +7.24%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -0.87% | CAGR (5y): -2.23%
%
Regression: -5.84% | CAGR (5y): -5.51%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.89x)
%