DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.56
Today's Fair Value
$48.26 +28.49%
Margin of Safety
+22.17%
Projected Value (5Y)
$77.73 +106.95%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.82% | CAGR (5y): -0.97%
%
Regression: 0.18% | CAGR (5y): -2.03%
%
Regression: 0.78% | CAGR (5y): 41.22%
Capped at 30.00x (Historical 5y: 10.09x)
%