DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$58.51
Today's Fair Value
$40.55 -30.7%
Margin of Safety
-44.29%
Projected Value (5Y)
$65.30 +11.6%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 1.98% | CAGR (5y): 0.59%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 23.88x)
%