DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$46.31
Today's Fair Value
$362.70 +683.2%
Margin of Safety
+87.23%
Projected Value (5Y)
$584.13 +1161.35%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 56.03% | CAGR (5y): 50.52%
%
Regression: 2.92% | CAGR (5y): 2.53%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 42.13x)
%