DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$64.37
Today's Fair Value
$87.45 +35.86%
Margin of Safety
+26.39%
Projected Value (5Y)
$140.84 +118.8%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 18.22% | CAGR (5y): 14.76%
%
Regression: -0.34% | CAGR (5y): -0.86%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 18.85x)
%