DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$56.48
Today's Fair Value
$63.97 +13.26%
Margin of Safety
+11.71%
Projected Value (5Y)
$103.03 +82.42%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 34.6% | CAGR (5y): 0%
%
Regression: 16.32% | CAGR (5y): 0.21%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 22.01x)
%