DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$53.58
Today's Fair Value
$83.45 +55.75%
Margin of Safety
+35.79%
Projected Value (5Y)
$134.40 +150.84%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.7% | CAGR (5y): 0%
%
Regression: 6.6% | CAGR (5y): 0.84%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 37.9x)
%