DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$50.02
Today's Fair Value
$152.90 +205.68%
Margin of Safety
+67.29%
Projected Value (5Y)
$246.25 +392.3%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 18.53% | CAGR (5y): 6.49%
%
Regression: 3.68% | CAGR (5y): -4.28%
%
Regression: -1.05% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 24.71x)
%