DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.07
Today's Fair Value
$26.89 -21.07%
Margin of Safety
-26.70%
Projected Value (5Y)
$43.30 +27.09%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.07% | CAGR (5y): 1.18%
%
Regression: -1.28% | CAGR (5y): -1.66%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 16.58x)
%