DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$74.24
Today's Fair Value
$128.00 +72.41%
Margin of Safety
+42.00%
Projected Value (5Y)
$206.15 +177.68%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 85.44% | CAGR (5y): 83%
%
Regression: 9.77% | CAGR (5y): 5.98%
%
Regression: 0.31% | CAGR (5y): -1.97%
Capped at 30.00x (Historical 5y: 22.66x)
%