DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.25
Today's Fair Value
$91.04 +165.81%
Margin of Safety
+62.38%
Projected Value (5Y)
$146.62 +328.09%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.6% | CAGR (5y): 8.63%
%
Regression: -3.49% | CAGR (5y): -2.84%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 14.89x)
%