DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.12
Today's Fair Value
$48.07 +19.82%
Margin of Safety
+16.54%
Projected Value (5Y)
$77.42 +92.97%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.82% | CAGR (5y): -0.97%
%
Regression: 0.18% | CAGR (5y): -2.03%
%
Regression: 0.76% | CAGR (5y): 41.22%
Capped at 30.00x (Historical 5y: 10.05x)
%