DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.26
Today's Fair Value
$41.56 +17.87%
Margin of Safety
+15.16%
Projected Value (5Y)
$66.93 +89.82%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 14.26% | CAGR (5y): 10.53%
%
Regression: -0.61% | CAGR (5y): -1.22%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 48.09x)
%