DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$63.37
Today's Fair Value
$124.51 +96.48%
Margin of Safety
+49.10%
Projected Value (5Y)
$200.52 +216.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 17.46% | CAGR (5y): 0%
%
Regression: -5.01% | CAGR (5y): -13.67%
%
Regression: -22.99% | CAGR (5y): -29.49%
Capped at 30.00x (Historical 5y: 11.43x)
%