DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.18
Today's Fair Value
$n/a
Margin of Safety
n/a
Projected Value (5Y)
$n/a
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 14.47% | CAGR (5y): 30.8%
%
Regression: -0.51% | CAGR (5y): -2.5%
%
Regression: 14.67% | CAGR (5y): 8.45%
Capped at 30.00x (Historical 5y: 18.9x)
%