DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.20
Today's Fair Value
$63.29 +74.83%
Margin of Safety
+42.80%
Projected Value (5Y)
$101.93 +181.57%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 106.52% | CAGR (5y): 0%
%
Regression: 6.88% | CAGR (5y): 3.53%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 179.51x)
%