DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.10
Today's Fair Value
$42.70 +6.48%
Margin of Safety
+6.09%
Projected Value (5Y)
$68.77 +71.5%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.18% | CAGR (5y): 2.75%
%
Regression: -0.52% | CAGR (5y): -1.85%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 13.22x)
%