DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.86
Today's Fair Value
$26.75 -18.59%
Margin of Safety
-22.84%
Projected Value (5Y)
$43.08 +31.1%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 18.07% | CAGR (5y): -4.27%
%
Regression: 0.16% | CAGR (5y): 0.07%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.5x)
%