DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$71.00
Today's Fair Value
$204.26 +187.69%
Margin of Safety
+65.24%
Projected Value (5Y)
$328.97 +363.34%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 21.63% | CAGR (5y): 21.59%
%
Regression: 2.21% | CAGR (5y): 0.02%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 3.29x)
%