DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.65
Today's Fair Value
$40.37 +7.22%
Margin of Safety
+6.74%
Projected Value (5Y)
$65.01 +72.67%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -0.24% | CAGR (5y): -8.92%
%
Regression: -7.62% | CAGR (5y): -5.65%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 4.74x)
%