DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$88.62
Today's Fair Value
$142.97 +61.33%
Margin of Safety
+38.01%
Projected Value (5Y)
$230.26 +159.83%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 48.27% | CAGR (5y): 13.12%
%
Regression: 3.55% | CAGR (5y): -0.17%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 18.63x)
%