DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$50.89
Today's Fair Value
$161.91 +218.16%
Margin of Safety
+68.57%
Projected Value (5Y)
$260.76 +412.4%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 566.74% | CAGR (5y): 0%
%
Regression: 4.57% | CAGR (5y): 3.82%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 50.1x)
%