DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.62
Today's Fair Value
$58.07 +30.14%
Margin of Safety
+23.16%
Projected Value (5Y)
$93.52 +109.59%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.87% | CAGR (5y): 36.95%
%
Regression: 0.67% | CAGR (5y): -0.72%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.66x)
%