DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.74
Today's Fair Value
$n/a
Margin of Safety
n/a
Projected Value (5Y)
$n/a
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 57.85% | CAGR (5y): 48.51%
%
Regression: 8.84% | CAGR (5y): -18.02%
Capped at 30.00x (Historical 5y: 2.45x)
%