DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.84
Today's Fair Value
$68.11 +62.79%
Margin of Safety
+38.57%
Projected Value (5Y)
$109.69 +162.17%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -1.87% | CAGR (5y): 0%
%
Regression: 0.88% | CAGR (5y): -0.09%
%
Regression: -4.52% | CAGR (5y): -12.94%
Capped at 30.00x (Historical 5y: 48.26x)
%