DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.58
Today's Fair Value
$26.45 -16.24%
Margin of Safety
-19.40%
Projected Value (5Y)
$42.60 +34.9%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 14.41% | CAGR (5y): 11.67%
%
Regression: 4.9% | CAGR (5y): 0.28%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.54x)
%