DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$55.90
Today's Fair Value
$83.89 +50.07%
Margin of Safety
+33.37%
Projected Value (5Y)
$135.11 +141.7%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 25.49% | CAGR (5y): 0%
%
Regression: 3.71% | CAGR (5y): 3.96%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.34x)
%