DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$60.86
Today's Fair Value
$51.11 -16.02%
Margin of Safety
-19.08%
Projected Value (5Y)
$82.31 +35.24%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 24.01% | CAGR (5y): 45.23%
%
Regression: -0.21% | CAGR (5y): -2.86%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.27x)
%