DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.94
Today's Fair Value
$34.37 -11.74%
Margin of Safety
-13.30%
Projected Value (5Y)
$55.35 +42.14%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.14% | CAGR (5y): 9.15%
%
Regression: 0.69% | CAGR (5y): -0.57%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.79x)
%