DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$45.43
Today's Fair Value
$50.22 +10.54%
Margin of Safety
+9.54%
Projected Value (5Y)
$80.88 +78.03%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.06% | CAGR (5y): -3.88%
%
Regression: -3.6% | CAGR (5y): -1.56%
%
Regression: 4.19% | CAGR (5y): -46.19%
Capped at 30.00x (Historical 5y: 10.87x)
%