DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$79.75
Today's Fair Value
$104.87 +31.5%
Margin of Safety
+23.95%
Projected Value (5Y)
$168.90 +111.79%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.94% | CAGR (5y): 15.23%
%
Regression: -2.82% | CAGR (5y): -0.52%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 9.74x)
%