DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.75
Today's Fair Value
$41.52 +49.62%
Margin of Safety
+33.16%
Projected Value (5Y)
$66.87 +140.97%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 31.45% | CAGR (5y): 28.79%
%
Regression: 0.57% | CAGR (5y): -0.51%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 33.65x)
%