DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$48.40
Today's Fair Value
$61.83 +27.75%
Margin of Safety
+21.72%
Projected Value (5Y)
$99.57 +105.72%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 33.97% | CAGR (5y): 1.79%
%
Regression: 7.36% | CAGR (5y): 8.46%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.62x)
%