DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.61
Today's Fair Value
$96.47 +187.03%
Margin of Safety
+65.16%
Projected Value (5Y)
$155.37 +362.27%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 28.02% | CAGR (5y): 28.33%
%
Regression: 2.14% | CAGR (5y): -1.24%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 39.34x)
%