DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$48.85
Today's Fair Value
$115.91 +137.28%
Margin of Safety
+57.86%
Projected Value (5Y)
$186.68 +282.15%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -1.33% | CAGR (5y): -15.72%
%
Regression: 2.28% | CAGR (5y): 2.51%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 14.61x)
%