DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.45
Today's Fair Value
$36.95 -12.96%
Margin of Safety
-14.88%
Projected Value (5Y)
$59.51 +40.19%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.45% | CAGR (5y): -9.17%
%
Regression: 0.2% | CAGR (5y): -1.46%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 21.81x)
%