DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.91
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: 7.55% | CAGR (5y): 4.64%
%
Regression: 0.01% | CAGR (5y): -0.03%
%
Regression: 2.66% | CAGR (5y): -1.01%
Capped at 30.00x (Historical 5y: 19.49x)
%