DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$46.95
Today's Fair Value
$56.14 +19.57%
Margin of Safety
+16.37%
Projected Value (5Y)
$90.41 +92.57%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.76% | CAGR (5y): 24.65%
%
Regression: 1.08% | CAGR (5y): 2.05%
%
Regression: -17.24% | CAGR (5y): -26.13%
Capped at 30.00x (Historical 5y: 32.84x)
%