DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.61
Today's Fair Value
$94.11 +150.23%
Margin of Safety
+60.04%
Projected Value (5Y)
$151.57 +303%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 19.64% | CAGR (5y): 0%
%
Regression: -2.04% | CAGR (5y): -0.9%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 42.71x)
%