DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.70
Today's Fair Value
$41.62 +19.94%
Margin of Safety
+16.63%
Projected Value (5Y)
$67.03 +93.17%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 21.36% | CAGR (5y): 15.83%
%
Regression: 2.02% | CAGR (5y): 3.02%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.32x)
%