DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.83
Today's Fair Value
$41.60 +30.69%
Margin of Safety
+23.49%
Projected Value (5Y)
$67.00 +110.49%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 54.23% | CAGR (5y): 12.66%
%
Regression: 29.19% | CAGR (5y): -2.03%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 22.35x)
%