DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.52
Today's Fair Value
$63.05 +59.54%
Margin of Safety
+37.32%
Projected Value (5Y)
$101.54 +156.93%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 22.12% | CAGR (5y): 29.17%
%
Regression: 2.33% | CAGR (5y): 2.58%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.96x)
%