DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.37
Today's Fair Value
$72.61 +63.65%
Margin of Safety
+38.89%
Projected Value (5Y)
$116.94 +163.56%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 0.42% | CAGR (5y): -1.73%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 18.73x)
%