DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.59
Today's Fair Value
$81.28 +70.79%
Margin of Safety
+41.45%
Projected Value (5Y)
$130.90 +175.06%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 35.64% | CAGR (5y): -19.9%
%
Regression: 1.18% | CAGR (5y): 0.43%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 67.67x)
%