DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$106.99
Today's Fair Value
$113.99 +6.54%
Margin of Safety
+6.14%
Projected Value (5Y)
$183.59 +71.6%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 66.26% | CAGR (5y): 40.16%
%
Regression: 3.02% | CAGR (5y): 0.67%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 121.84x)
%