DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$46.27
Today's Fair Value
$84.59 +82.82%
Margin of Safety
+45.30%
Projected Value (5Y)
$136.24 +194.45%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.12% | CAGR (5y): 7.47%
%
Regression: -1.31% | CAGR (5y): -0.58%
%
Regression: 4.79% | CAGR (5y): 2.46%
Capped at 30.00x (Historical 5y: 14.94x)
%