DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.76
Today's Fair Value
$28.04 -34.42%
Margin of Safety
-52.50%
Projected Value (5Y)
$45.16 +5.61%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 23.04% | CAGR (5y): -8.35%
%
Regression: -0.17% | CAGR (5y): -0.09%
%
Regression: 15.47% | CAGR (5y): 15.47%
Capped at 30.00x (Historical 5y: 15.79x)
%