DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.61
Today's Fair Value
$72.27 +102.95%
Margin of Safety
+50.73%
Projected Value (5Y)
$116.39 +226.85%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 21.74% | CAGR (5y): 0%
%
Regression: 1.83% | CAGR (5y): 1.78%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 35.92x)
%