DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$50.85
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: 6.92% | CAGR (5y): 9.67%
%
Regression: 0.94% | CAGR (5y): 2.95%
%
Regression: 4.58% | CAGR (5y): 6.74%
Capped at 13.67x (Historical 5y: 1.29x)
%