DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.31
Today's Fair Value
$36.84 -12.93%
Margin of Safety
-14.85%
Projected Value (5Y)
$59.33 +40.23%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 40.85% | CAGR (5y): 40.47%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 2.68x)
%