DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$43.06
Today's Fair Value
$84.38 +95.96%
Margin of Safety
+48.97%
Projected Value (5Y)
$135.90 +215.61%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 32.58% | CAGR (5y): 31.48%
%
Regression: 0.47% | CAGR (5y): -3.83%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 11.88x)
%