DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.65
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: 10.04% | CAGR (5y): 8.4%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 12.97% | CAGR (5y): 9.43%
Capped at 30.00x (Historical 5y: 18.53x)
%