DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.41
Today's Fair Value
$32.31 -21.98%
Margin of Safety
-28.16%
Projected Value (5Y)
$52.03 +25.65%
Dividends Paid (5Y)
$2.10
DCF Inputs
Scenario
%
Regression: 131.52% | CAGR (5y): 70.05%
%
Regression: 44.16% | CAGR (5y): 61.38%
%
Regression: 13.21% | CAGR (5y): 25.52%
Capped at 13.67x (Historical 5y: 0.66x)
%