DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$53.55
Today's Fair Value
$87.49 +63.38%
Margin of Safety
+38.79%
Projected Value (5Y)
$140.90 +163.12%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -1.87% | CAGR (5y): 0%
%
Regression: 0.88% | CAGR (5y): -0.09%
%
Regression: -4.52% | CAGR (5y): -12.94%
Capped at 30.00x (Historical 5y: 46.02x)
%