DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.52
Today's Fair Value
$43.73 +5.32%
Margin of Safety
+5.05%
Projected Value (5Y)
$70.43 +69.63%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 761.01% | CAGR (5y): 0%
%
Regression: 13.21% | CAGR (5y): 8.64%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 55.38x)
%