DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.40
Today's Fair Value
$46.81 +13.07%
Margin of Safety
+11.56%
Projected Value (5Y)
$75.38 +82.08%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 81.1% | CAGR (5y): 57.53%
%
Regression: 12.4% | CAGR (5y): 43.75%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 57.24x)
%