DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$57.70
Today's Fair Value
$57.95 +0.43%
Margin of Safety
+0.43%
Projected Value (5Y)
$93.33 +61.75%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 17.88% | CAGR (5y): 28.81%
%
Regression: 1.2% | CAGR (5y): 0.85%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 80.8x)
%