DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.75
Today's Fair Value
$34.59 -17.15%
Margin of Safety
-20.70%
Projected Value (5Y)
$55.71 +33.44%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 21.05% | CAGR (5y): 0%
%
Regression: 3.12% | CAGR (5y): 3.91%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 4.84x)
%