DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.69
Today's Fair Value
$32.82 -19.34%
Margin of Safety
-23.98%
Projected Value (5Y)
$52.86 +29.91%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.68% | CAGR (5y): 10.23%
%
Regression: 0.44% | CAGR (5y): 0.79%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 35.97x)
%