DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$43.06
Today's Fair Value
$35.39 -17.81%
Margin of Safety
-21.67%
Projected Value (5Y)
$57.00 +32.37%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.22% | CAGR (5y): 6.64%
%
Regression: 0.04% | CAGR (5y): 0.04%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 21.38x)
%