DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.47
Today's Fair Value
$76.55 +16.92%
Margin of Safety
+14.47%
Projected Value (5Y)
$123.28 +88.3%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 28.64% | CAGR (5y): 14.56%
%
Regression: 2.83% | CAGR (5y): 5.12%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 33.55x)
%