DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.53
Today's Fair Value
$39.55 +43.66%
Margin of Safety
+30.39%
Projected Value (5Y)
$63.69 +131.35%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 19.71% | CAGR (5y): 8.22%
%
Regression: 2.66% | CAGR (5y): 4.07%
%
Regression: 9.64% | CAGR (5y): 9.54%
Capped at 30.00x (Historical 5y: 10.61x)
%