DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.98
Today's Fair Value
$123.17 +193.4%
Margin of Safety
+65.92%
Projected Value (5Y)
$198.36 +372.51%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 20.66% | CAGR (5y): 28.39%
%
Regression: 0.97% | CAGR (5y): 1.07%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 64.02x)
%