DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$64.91
Today's Fair Value
$40.85 -37.07%
Margin of Safety
-58.90%
Projected Value (5Y)
$65.79 +1.36%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 37.37% | CAGR (5y): 41.94%
%
Regression: 1.97% | CAGR (5y): -1.06%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 10.28x)
%