DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$45.67
Today's Fair Value
$83.18 +82.13%
Margin of Safety
+45.09%
Projected Value (5Y)
$133.96 +193.32%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 32.58% | CAGR (5y): 31.48%
%
Regression: 0.47% | CAGR (5y): -3.83%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 11.71x)
%