DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.59
Today's Fair Value
$44.84 -9.58%
Margin of Safety
-10.59%
Projected Value (5Y)
$72.21 +45.61%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.24% | CAGR (5y): -1.65%
%
Regression: -1.27% | CAGR (5y): -2.36%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 22.04x)
%