DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$46.56
Today's Fair Value
$115813.92 +248641.24%
Margin of Safety
+99.96%
Projected Value (5Y)
$186519.47 +400500.24%
Dividends Paid (5Y)
$0.23
DCF Inputs
Scenario
%
Regression: 0.09% | CAGR (5y): 298.41%
%
Regression: -3.69% | CAGR (5y): -5.85%
%
Regression: -32.52% | CAGR (5y): -12.79%
Capped at 13.67x (Historical 5y: 0.62x)
%