DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.59
Today's Fair Value
$81.84 +106.72%
Margin of Safety
+51.63%
Projected Value (5Y)
$131.81 +232.94%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.96% | CAGR (5y): 0%
%
Regression: 4.87% | CAGR (5y): 3.05%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 53.04x)
%