DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.32
Today's Fair Value
$29.51 +0.65%
Margin of Safety
+0.64%
Projected Value (5Y)
$47.53 +62.11%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 20.99% | CAGR (5y): 15.15%
%
Regression: 6.65% | CAGR (5y): 2.46%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.71x)
%