DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$46.00
Today's Fair Value
$71.39 +55.2%
Margin of Safety
+35.57%
Projected Value (5Y)
$114.98 +149.96%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 72.53% | CAGR (5y): 0%
%
Regression: 0.75% | CAGR (5y): 1.07%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 16.88x)
%