DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.83
Today's Fair Value
$n/a
Margin of Safety
n/a
Projected Value (5Y)
$n/a
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.11% | CAGR (5y): 13.64%
%
Regression: -1.01% | CAGR (5y): -3.33%
%
Regression: 2.36% | CAGR (5y): 8.19%
Capped at 30.00x (Historical 5y: 6.5x)
%