DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.90
Today's Fair Value
$121.05 +182.17%
Margin of Safety
+64.56%
Projected Value (5Y)
$194.96 +354.45%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.68% | CAGR (5y): 53.77%
%
Regression: -1.42% | CAGR (5y): -1.63%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 49.01x)
%