DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$73.34
Today's Fair Value
$86.28 +17.64%
Margin of Safety
+15.00%
Projected Value (5Y)
$138.95 +89.46%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.58% | CAGR (5y): 38.91%
%
Regression: 3.84% | CAGR (5y): 9.4%
%
Regression: -16.88% | CAGR (5y): -17.81%
Capped at 30.00x (Historical 5y: 15.78x)
%