DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$84.65
Today's Fair Value
$104.50 +23.45%
Margin of Safety
+19.00%
Projected Value (5Y)
$168.30 +98.82%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 15.63% | CAGR (5y): 16.49%
%
Regression: -0.38% | CAGR (5y): -0.63%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 36.79x)
%