DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$45.93
Today's Fair Value
$40.60 -11.6%
Margin of Safety
-13.13%
Projected Value (5Y)
$65.38 +42.35%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.77% | CAGR (5y): 0%
%
Regression: 0.41% | CAGR (5y): 0.41%
%
Regression: 1.5% | CAGR (5y): -1.89%
Capped at 18.00x (Historical 5y: 12.92x)
%