DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.95
Today's Fair Value
$27.10 -22.46%
Margin of Safety
-28.97%
Projected Value (5Y)
$43.64 +24.86%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.56% | CAGR (5y): 7.31%
%
Regression: 0.22% | CAGR (5y): -6.64%
%
Regression: -30.99% | CAGR (5y): -29.54%
Capped at 30.00x (Historical 5y: 16.66x)
%