DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.18
Today's Fair Value
$39.43 +3.27%
Margin of Safety
+3.17%
Projected Value (5Y)
$63.51 +66.34%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.8% | CAGR (5y): -9.34%
%
Regression: -1.76% | CAGR (5y): -3.94%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.11x)
%