DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.44
Today's Fair Value
$n/a
Margin of Safety
n/a
Projected Value (5Y)
$n/a
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.27% | CAGR (5y): 3.49%
%
Regression: -3.07% | CAGR (5y): -3.48%
%
Regression: 6.18% | CAGR (5y): -1.45%
Capped at 30.00x (Historical 5y: 9.77x)
%