DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$58.43
Today's Fair Value
$149.56 +155.96%
Margin of Safety
+60.93%
Projected Value (5Y)
$240.87 +312.24%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.17% | CAGR (5y): 19.81%
%
Regression: -3.12% | CAGR (5y): -2.22%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 16.25x)
%