DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.02
Today's Fair Value
$23.98 -29.51%
Margin of Safety
-41.87%
Projected Value (5Y)
$38.62 +13.52%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.85% | CAGR (5y): -7.88%
%
Regression: -0.75% | CAGR (5y): -2.43%
%
Regression: 4.13% | CAGR (5y): 3.65%
Capped at 30.00x (Historical 5y: 15.48x)
%