DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.37
Today's Fair Value
$79.63 +102.26%
Margin of Safety
+50.56%
Projected Value (5Y)
$128.25 +225.76%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 75.28% | CAGR (5y): 0%
%
Regression: 13.36% | CAGR (5y): 14.58%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 14.66x)
%