DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.12
Today's Fair Value
$88.22 +87.22%
Margin of Safety
+46.59%
Projected Value (5Y)
$142.08 +201.53%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.75% | CAGR (5y): 23.69%
%
Regression: 0.96% | CAGR (5y): 1.06%
%
Regression: 8.32% | CAGR (5y): 2.2%
Capped at 13.67x (Historical 5y: 1.13x)
%