DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.42
Today's Fair Value
$82.13 +125.51%
Margin of Safety
+55.66%
Projected Value (5Y)
$132.27 +263.18%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 55.3% | CAGR (5y): 0%
%
Regression: 2.26% | CAGR (5y): 0.61%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.81x)
%