DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.41
Today's Fair Value
$43.54 +26.53%
Margin of Safety
+20.97%
Projected Value (5Y)
$70.12 +103.78%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -0.24% | CAGR (5y): -8.92%
%
Regression: -7.62% | CAGR (5y): -5.65%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 4.71x)
%