DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.68
Today's Fair Value
$81.84 +101.18%
Margin of Safety
+50.29%
Projected Value (5Y)
$131.81 +224.02%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.96% | CAGR (5y): 0%
%
Regression: 4.87% | CAGR (5y): 3.05%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 54.36x)
%