DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.10
Today's Fair Value
$72.23 +9.27%
Margin of Safety
+8.49%
Projected Value (5Y)
$116.33 +75.99%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.91% | CAGR (5y): 21.58%
%
Regression: -1.41% | CAGR (5y): -2.76%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 9.7x)
%