DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$71.44
Today's Fair Value
$140.31 +96.4%
Margin of Safety
+49.08%
Projected Value (5Y)
$225.97 +216.31%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 53.18% | CAGR (5y): 43.1%
%
Regression: -0.02% | CAGR (5y): -1.01%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 46.64x)
%