DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.69
Today's Fair Value
$57.17 +37.13%
Margin of Safety
+27.08%
Projected Value (5Y)
$92.07 +120.84%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 17.88% | CAGR (5y): 25.7%
%
Regression: 10.48% | CAGR (5y): 7.78%
%
Regression: -6.32% | CAGR (5y): -16.19%
Capped at 30.00x (Historical 5y: 10.04x)
%