DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.52
Today's Fair Value
$44.51 +18.63%
Margin of Safety
+15.70%
Projected Value (5Y)
$71.68 +91.04%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.43% | CAGR (5y): 16.79%
%
Regression: 0.58% | CAGR (5y): 1.98%
%
Regression: 0% | CAGR (5y): 8.03%
Capped at 13.67x (Historical 5y: 1.05x)
%