DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.67
Today's Fair Value
$32.15 -7.27%
Margin of Safety
-7.84%
Projected Value (5Y)
$51.77 +49.32%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.78% | CAGR (5y): 0%
%
Regression: 1.03% | CAGR (5y): 1.57%
%
Regression: 10.29% | CAGR (5y): 11.05%
Capped at 30.00x (Historical 5y: 8.61x)
%