DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.01
Today's Fair Value
$116.32 +242.02%
Margin of Safety
+70.76%
Projected Value (5Y)
$187.34 +450.84%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 16% | CAGR (5y): 0%
%
Regression: -4.38% | CAGR (5y): -6.79%
%
Regression: 1.92% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.87x)
%