DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$48.53
Today's Fair Value
$40.11 -17.35%
Margin of Safety
-20.99%
Projected Value (5Y)
$64.60 +33.11%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 13.05% | CAGR (5y): 14.9%
%
Regression: 7.9% | CAGR (5y): 4.92%
%
Regression: 22.47% | CAGR (5y): 22.47%
Capped at 13.67x (Historical 5y: 1.14x)
%