DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$64.86
Today's Fair Value
$115.25 +77.69%
Margin of Safety
+43.72%
Projected Value (5Y)
$185.61 +186.17%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 31.4% | CAGR (5y): 14.65%
%
Regression: 5.4% | CAGR (5y): 2.94%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 23.18x)
%