DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.31
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: 8.13% | CAGR (5y): 3.96%
%
Regression: 5.51% | CAGR (5y): 2.73%
%
Regression: 5.01% | CAGR (5y): -11.72%
Capped at 13.67x (Historical 5y: 0.93x)
%