DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$69.58
Today's Fair Value
$78.42 +12.7%
Margin of Safety
+11.27%
Projected Value (5Y)
$126.29 +81.5%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 22.32% | CAGR (5y): 20.23%
%
Regression: 10.27% | CAGR (5y): 7.5%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 21.92x)
%