DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$59.53
Today's Fair Value
$109.89 +84.6%
Margin of Safety
+45.83%
Projected Value (5Y)
$176.98 +197.3%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.61% | CAGR (5y): 19.73%
%
Regression: 0.16% | CAGR (5y): 0.18%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 38.61x)
%