DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.75
Today's Fair Value
$45.87 +2.5%
Margin of Safety
+2.44%
Projected Value (5Y)
$73.87 +65.07%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 22.96% | CAGR (5y): 0%
%
Regression: 1.37% | CAGR (5y): 1.22%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.67x)
%