DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$52.27
Today's Fair Value
$67.12 +28.41%
Margin of Safety
+22.12%
Projected Value (5Y)
$108.09 +106.79%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.87% | CAGR (5y): 11.33%
%
Regression: 3.63% | CAGR (5y): 1.62%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 21.03x)
%