DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$48.09
Today's Fair Value
$52.76 +9.71%
Margin of Safety
+8.85%
Projected Value (5Y)
$84.97 +76.69%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 16.86% | CAGR (5y): 8.67%
%
Regression: -1.69% | CAGR (5y): -1.64%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 20.21x)
%