DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.17
Today's Fair Value
$68.06 +125.59%
Margin of Safety
+55.67%
Projected Value (5Y)
$109.61 +263.31%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 19.71% | CAGR (5y): 8.22%
%
Regression: 2.66% | CAGR (5y): 4.07%
%
Regression: 32.97% | CAGR (5y): 42.13%
Capped at 30.00x (Historical 5y: 10.13x)
%