DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.02
Today's Fair Value
$93.66 +160.02%
Margin of Safety
+61.54%
Projected Value (5Y)
$150.84 +318.77%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 23.51% | CAGR (5y): 22.42%
%
Regression: 0.97% | CAGR (5y): -8.01%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.46x)
%