DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$72.31
Today's Fair Value
$89.37 +23.59%
Margin of Safety
+19.09%
Projected Value (5Y)
$143.93 +99.05%
Dividends Paid (5Y)
$0.27
DCF Inputs
Scenario
%
Regression: 37.29% | CAGR (5y): 88.42%
%
Regression: 10.76% | CAGR (5y): 0.93%
%
Regression: -34.18% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 28.45x)
%