DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.43
Today's Fair Value
$40.22 -2.92%
Margin of Safety
-3.01%
Projected Value (5Y)
$64.77 +56.34%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 14.26% | CAGR (5y): 10.53%
%
Regression: -0.61% | CAGR (5y): -1.22%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 48.51x)
%