DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.01
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: 7.86% | CAGR (5y): 48.3%
%
Regression: -0.07% | CAGR (5y): -0.18%
%
Regression: -1.64% | CAGR (5y): 14.55%
Capped at 30.00x (Historical 5y: 10.94x)
%