DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.36
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: 1.15% | CAGR (5y): 0.86%
%
Regression: 0.01% | CAGR (5y): -0.01%
%
Regression: 3.71% | CAGR (5y): -3.33%
Capped at 30.00x (Historical 5y: 23.8x)
%