DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.53
Today's Fair Value
$32.33 -13.86%
Margin of Safety
-16.08%
Projected Value (5Y)
$52.07 +38.74%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.78% | CAGR (5y): 0%
%
Regression: 1.03% | CAGR (5y): 1.57%
%
Regression: 10.29% | CAGR (5y): 11.05%
Capped at 30.00x (Historical 5y: 8.66x)
%