DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.95
Today's Fair Value
$39.12 -21.68%
Margin of Safety
-27.68%
Projected Value (5Y)
$63.01 +26.15%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4% | CAGR (5y): -7.53%
%
Regression: -0.33% | CAGR (5y): -0.33%
%
Regression: 4.66% | CAGR (5y): 3.75%
Capped at 30.00x (Historical 5y: 16.37x)
%