DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.92
Today's Fair Value
$53.93 +74.42%
Margin of Safety
+42.67%
Projected Value (5Y)
$86.85 +180.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 381.77% | CAGR (5y): 0%
%
Regression: 4.69% | CAGR (5y): 4.86%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 2.91x)
%