DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$43.81
Today's Fair Value
$231.63 +428.71%
Margin of Safety
+81.09%
Projected Value (5Y)
$373.04 +751.5%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 47.83% | CAGR (5y): 41.96%
%
Regression: 2.7% | CAGR (5y): 6.49%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 59.11x)
%