DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.95
Today's Fair Value
$32.33 +7.95%
Margin of Safety
+7.36%
Projected Value (5Y)
$52.06 +73.82%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 17.64% | CAGR (5y): 1.48%
%
Regression: -8.38% | CAGR (5y): 0.85%
%
Regression: 21.92% | CAGR (5y): 5.24%
Capped at 18.00x (Historical 5y: 2.97x)
%