DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.85
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: 9% | CAGR (5y): 15.21%
%
Regression: 5.3% | CAGR (5y): 4.31%
%
Regression: -1.04% | CAGR (5y): 7.87%
Capped at 18.00x (Historical 5y: 11.84x)
%