DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$84.22
Today's Fair Value
$118.46 +40.66%
Margin of Safety
+28.90%
Projected Value (5Y)
$190.78 +126.53%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 60.53% | CAGR (5y): 42.28%
%
Regression: 2.95% | CAGR (5y): 0.78%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 82.58x)
%