DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$43.57
Today's Fair Value
$55.59 +27.59%
Margin of Safety
+21.62%
Projected Value (5Y)
$89.53 +105.49%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.58% | CAGR (5y): 13.02%
%
Regression: -1.18% | CAGR (5y): -4%
%
Regression: 1.36% | CAGR (5y): -12.08%
Capped at 30.00x (Historical 5y: 16.11x)
%