DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$45.24
Today's Fair Value
$35.21 -22.17%
Margin of Safety
-28.49%
Projected Value (5Y)
$56.70 +25.33%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.45% | CAGR (5y): -9.17%
%
Regression: 0.2% | CAGR (5y): -1.46%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 20.78x)
%