DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$62.08
Today's Fair Value
$146.97 +136.74%
Margin of Safety
+57.76%
Projected Value (5Y)
$236.70 +281.28%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 53.18% | CAGR (5y): 43.1%
%
Regression: -0.02% | CAGR (5y): -1.01%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 46.31x)
%