DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.11
Today's Fair Value
$32.68 -14.25%
Margin of Safety
-16.62%
Projected Value (5Y)
$52.63 +38.1%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 21.44% | CAGR (5y): 0%
%
Regression: 2.12% | CAGR (5y): 2.02%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.29x)
%