DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$51.66
Today's Fair Value
$122.07 +136.3%
Margin of Safety
+57.68%
Projected Value (5Y)
$196.59 +280.55%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.68% | CAGR (5y): 53.77%
%
Regression: -1.42% | CAGR (5y): -1.63%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 47.74x)
%