DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.93
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: 1.82% | CAGR (5y): 12.33%
%
Regression: -0.54% | CAGR (5y): 0.26%
%
Regression: 4.95% | CAGR (5y): 7.98%
Capped at 30.00x (Historical 5y: 26.58x)
%