DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$105.42
Today's Fair Value
$123.48 +17.13%
Margin of Safety
+14.63%
Projected Value (5Y)
$198.87 +88.65%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.1% | CAGR (5y): 33.82%
%
Regression: 1.84% | CAGR (5y): 0.89%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.61x)
%