DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$69.26
Today's Fair Value
$97.81 +41.22%
Margin of Safety
+29.19%
Projected Value (5Y)
$157.53 +127.45%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.13% | CAGR (5y): 51.43%
%
Regression: 9.87% | CAGR (5y): 0.37%
%
Regression: 2.47% | CAGR (5y): 7.31%
Capped at 30.00x (Historical 5y: 36.68x)
%