DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$82.30
Today's Fair Value
$63.87 -22.39%
Margin of Safety
-28.86%
Projected Value (5Y)
$102.87 +24.99%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 108.94% | CAGR (5y): 121.88%
%
Regression: 2.71% | CAGR (5y): -5.05%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 51.89x)
%