DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.87
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: 5.05% | CAGR (5y): 4.11%
%
Regression: 2.82% | CAGR (5y): -0.37%
%
Regression: 1.4% | CAGR (5y): 2.76%
Capped at 13.67x (Historical 5y: 0.99x)
%