DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$76.90
Today's Fair Value
$n/a
Margin of Safety
n/a
Projected Value (5Y)
$n/a
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.72% | CAGR (5y): 8.26%
%
Regression: -2.42% | CAGR (5y): -2.61%
%
Regression: 19.47% | CAGR (5y): 12.19%
Capped at 30.00x (Historical 5y: 23.93x)
%