DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$55.45
Today's Fair Value
$77.43 +39.64%
Margin of Safety
+28.39%
Projected Value (5Y)
$124.70 +124.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 17.46% | CAGR (5y): 0%
%
Regression: -5.01% | CAGR (5y): -13.67%
%
Regression: -22.99% | CAGR (5y): -29.49%
Capped at 30.00x (Historical 5y: 11.65x)
%