DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$57.69
Today's Fair Value
$139.07 +141.06%
Margin of Safety
+58.52%
Projected Value (5Y)
$223.97 +288.23%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.17% | CAGR (5y): 19.81%
%
Regression: -3.12% | CAGR (5y): -2.22%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.38x)
%