DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.45
Today's Fair Value
$34.92 -9.18%
Margin of Safety
-10.11%
Projected Value (5Y)
$56.24 +46.27%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.14% | CAGR (5y): 9.15%
%
Regression: 0.69% | CAGR (5y): -0.57%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 14.01x)
%