DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.38
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: 8.92% | CAGR (5y): 2.44%
%
Regression: -0.26% | CAGR (5y): -1.21%
%
Regression: 2.6% | CAGR (5y): 5.92%
Capped at 30.00x (Historical 5y: 20.27x)
%