DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$48.81
Today's Fair Value
$48.66 -0.31%
Margin of Safety
-0.31%
Projected Value (5Y)
$78.36 +60.54%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.06% | CAGR (5y): -3.88%
%
Regression: -3.6% | CAGR (5y): -1.56%
%
Regression: -0.15% | CAGR (5y): -46.43%
Capped at 30.00x (Historical 5y: 10.68x)
%