DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.59
Today's Fair Value
$43.90 +13.76%
Margin of Safety
+12.10%
Projected Value (5Y)
$70.70 +83.21%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.22% | CAGR (5y): 6.64%
%
Regression: 0.04% | CAGR (5y): 0.04%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 21.74x)
%