DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.24
Today's Fair Value
$26.13 -33.41%
Margin of Safety
-50.17%
Projected Value (5Y)
$42.09 +7.26%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.52% | CAGR (5y): 0%
%
Regression: -2.69% | CAGR (5y): -2.14%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 16.1x)
%