DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

EPAM Systems, Inc. (EPAM)

Technology | Information Technology Services

Today's Price

$113.13

Today's Fair Value

$136.71 +20.84%

Margin of Safety

+17.25%

Projected Value (5Y)

$220.17 +94.62%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 30.11% | CAGR (5y): 1.72%

Diluted Shares Growth Rate

Regression: 0.97% | CAGR (5y): -0.77%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 36.93x)

Discount Rate