DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.10
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: 16.15% | CAGR (5y): 3.6%
%
Regression: 5.96% | CAGR (5y): -1.21%
%
Regression: 21.67% | CAGR (5y): 27.79%
Capped at 13.67x (Historical 5y: 0.79x)
%