DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$80.05
Today's Fair Value
$110.61 +38.18%
Margin of Safety
+27.63%
Projected Value (5Y)
$178.14 +122.54%
Dividends Paid (5Y)
$0.27
DCF Inputs
Scenario
%
Regression: 37.29% | CAGR (5y): 88.42%
%
Regression: 10.76% | CAGR (5y): 0.93%
%
Regression: -34.5% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 28.22x)
%