DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$54.99
Today's Fair Value
$73.96 +34.5%
Margin of Safety
+25.65%
Projected Value (5Y)
$119.12 +116.62%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.29% | CAGR (5y): 20.39%
%
Regression: 0.33% | CAGR (5y): 2.7%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 16.98x)
%