DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$51.70
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: 3.75% | CAGR (5y): 5.43%
%
Regression: -0.99% | CAGR (5y): -1.68%
%
Regression: 12.39% | CAGR (5y): 34.08%
Capped at 13.67x (Historical 5y: 1.37x)
%