DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.00
Today's Fair Value
$51.66 +17.41%
Margin of Safety
+14.83%
Projected Value (5Y)
$83.20 +89.09%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 16.86% | CAGR (5y): 8.67%
%
Regression: -1.69% | CAGR (5y): -1.64%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.79x)
%