DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.06
Today's Fair Value
$53.05 +51.31%
Margin of Safety
+33.91%
Projected Value (5Y)
$85.43 +143.67%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 15.72% | CAGR (5y): 10.78%
%
Regression: 0.13% | CAGR (5y): -0.14%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 25.32x)
%