DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$45.51
Today's Fair Value
$125.54 +175.85%
Margin of Safety
+63.75%
Projected Value (5Y)
$202.18 +344.25%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 56.94% | CAGR (5y): 30.98%
%
Regression: 0.61% | CAGR (5y): 0.05%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 39.24x)
%