DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.21
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: 1.81% | CAGR (5y): 2.73%
%
Regression: 0.21% | CAGR (5y): -0.31%
%
Regression: 1.76% | CAGR (5y): 2.2%
Capped at 13.67x (Historical 5y: 1.01x)
%