DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.91
Today's Fair Value
$74.39 +49.05%
Margin of Safety
+32.91%
Projected Value (5Y)
$119.81 +140.05%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 0.42% | CAGR (5y): -1.73%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.19x)
%