DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$79.73
Today's Fair Value
$124.85 +56.59%
Margin of Safety
+36.14%
Projected Value (5Y)
$201.08 +152.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.82% | CAGR (5y): 17.31%
%
Regression: -1.06% | CAGR (5y): -2.72%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.72x)
%