DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.51
Today's Fair Value
$27.69 -2.88%
Margin of Safety
-2.96%
Projected Value (5Y)
$44.60 +56.44%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 30.33% | CAGR (5y): 26.9%
%
Regression: -0.92% | CAGR (5y): -1.08%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 21.32x)
%