DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$53.93
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: 6.23% | CAGR (5y): 9.81%
%
Regression: -0.23% | CAGR (5y): -0.67%
%
Regression: 17.06% | CAGR (5y): 11.96%
Capped at 30.00x (Historical 5y: 18.42x)
%