DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.99
Today's Fair Value
$80.22 +60.47%
Margin of Safety
+37.68%
Projected Value (5Y)
$129.20 +158.45%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 18.29% | CAGR (5y): 4.69%
%
Regression: -4.52% | CAGR (5y): -3.55%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.47x)
%