DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$69.00
Today's Fair Value
$113.83 +64.97%
Margin of Safety
+39.38%
Projected Value (5Y)
$183.32 +165.68%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 15.36% | CAGR (5y): 11.86%
%
Regression: -0.96% | CAGR (5y): -1.7%
%
Regression: 8.54% | CAGR (5y): 3.59%
Capped at 30.00x (Historical 5y: 14.58x)
%