DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.15
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: 5.78% | CAGR (5y): 8.52%
%
Regression: -1.27% | CAGR (5y): -0.83%
%
Regression: 10.12% | CAGR (5y): 7.16%
Capped at 30.00x (Historical 5y: 26.7x)
%