DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.30
Today's Fair Value
$52.82 +63.53%
Margin of Safety
+38.85%
Projected Value (5Y)
$85.07 +163.37%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 28.21% | CAGR (5y): 0%
%
Regression: 1.83% | CAGR (5y): -0.21%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 18.84x)
%