DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.19
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: 15.31% | CAGR (5y): 12.41%
%
Regression: 6.82% | CAGR (5y): 7.91%
%
Regression: 18.28% | CAGR (5y): 5.85%
Capped at 13.67x (Historical 5y: 1.09x)
%