DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$55.73
Today's Fair Value
$135.20 +142.6%
Margin of Safety
+58.78%
Projected Value (5Y)
$217.74 +290.71%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 18.22% | CAGR (5y): 14.76%
%
Regression: -0.34% | CAGR (5y): -0.86%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.87x)
%