DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.73
Today's Fair Value
$26.13 -26.87%
Margin of Safety
-36.74%
Projected Value (5Y)
$42.09 +17.8%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 7.18% | CAGR (5y): 7.4%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 29.46x)
%