DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$72.94
Today's Fair Value
$78.42 +7.51%
Margin of Safety
+6.99%
Projected Value (5Y)
$126.30 +73.16%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 22.5% | CAGR (5y): 21.77%
%
Regression: 4.63% | CAGR (5y): 5.01%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 21.14x)
%