DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.25
Today's Fair Value
$92.43 +154.98%
Margin of Safety
+60.78%
Projected Value (5Y)
$148.86 +310.65%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 23.51% | CAGR (5y): 22.42%
%
Regression: 0.97% | CAGR (5y): -8.01%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.23x)
%