DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.35
Today's Fair Value
$24.75 -33.73%
Margin of Safety
-50.91%
Projected Value (5Y)
$39.86 +6.72%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -4.69% | CAGR (5y): 6.96%
%
Regression: 0.74% | CAGR (5y): 0.39%
%
Regression: 13.54% | CAGR (5y): 12.47%
Capped at 18.00x (Historical 5y: 17.05x)
%