DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.88
Today's Fair Value
$53.53 +73.35%
Margin of Safety
+42.31%
Projected Value (5Y)
$86.21 +179.18%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 15.72% | CAGR (5y): 10.78%
%
Regression: 0.13% | CAGR (5y): -0.14%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 25.55x)
%