DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$102.65
Today's Fair Value
$130.54 +27.17%
Margin of Safety
+21.37%
Projected Value (5Y)
$210.24 +104.81%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 85.44% | CAGR (5y): 83%
%
Regression: 9.77% | CAGR (5y): 5.98%
%
Regression: 0.31% | CAGR (5y): -1.97%
Capped at 30.00x (Historical 5y: 23.11x)
%