DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.35
Today's Fair Value
$25.86 -30.76%
Margin of Safety
-44.43%
Projected Value (5Y)
$41.65 +11.51%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 14.41% | CAGR (5y): 11.67%
%
Regression: 4.9% | CAGR (5y): 0.28%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.26x)
%