DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$71.64
Today's Fair Value
$180.41 +151.83%
Margin of Safety
+60.29%
Projected Value (5Y)
$290.55 +305.57%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.45% | CAGR (5y): 58.18%
%
Regression: 2.12% | CAGR (5y): -2.38%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 26.36x)
%