DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.90
Today's Fair Value
$29.14 -30.45%
Margin of Safety
-43.79%
Projected Value (5Y)
$46.93 +12%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.4% | CAGR (5y): 14.5%
%
Regression: 1.08% | CAGR (5y): 0.96%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 29.14x)
%