DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$45.65
Today's Fair Value
$125.54 +175.01%
Margin of Safety
+63.64%
Projected Value (5Y)
$202.18 +342.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 56.94% | CAGR (5y): 30.98%
%
Regression: 0.61% | CAGR (5y): 0.05%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 38.84x)
%