DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.06
Today's Fair Value
$36.97 +19.03%
Margin of Safety
+15.99%
Projected Value (5Y)
$59.54 +91.69%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.23% | CAGR (5y): 19.59%
%
Regression: 2.24% | CAGR (5y): 2.84%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 73.02x)
%