DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.09
Today's Fair Value
$46.54 +13.26%
Margin of Safety
+11.71%
Projected Value (5Y)
$74.96 +82.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 102.81% | CAGR (5y): 0%
%
Regression: -1.32% | CAGR (5y): -0.16%
%
Regression: 0% | CAGR (5y): -66.67%
Capped at 30.00x (Historical 5y: 28.49x)
%