DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.06
Today's Fair Value
$40.45 -1.49%
Margin of Safety
-1.51%
Projected Value (5Y)
$65.14 +58.65%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.32% | CAGR (5y): 8.88%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 4.74x)
%