DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$71.67
Today's Fair Value
$172.78 +141.08%
Margin of Safety
+58.52%
Projected Value (5Y)
$278.27 +288.27%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 16.15% | CAGR (5y): 33.6%
%
Regression: 0.16% | CAGR (5y): -0.34%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 23.03x)
%