DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$43.93
Today's Fair Value
$53.18 +21.06%
Margin of Safety
+17.39%
Projected Value (5Y)
$85.64 +94.95%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.58% | CAGR (5y): 13.02%
%
Regression: -1.18% | CAGR (5y): -4%
%
Regression: 1.36% | CAGR (5y): -12.08%
Capped at 30.00x (Historical 5y: 15.41x)
%