DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$57.47
Today's Fair Value
$51.60 -10.21%
Margin of Safety
-11.38%
Projected Value (5Y)
$83.10 +44.6%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.25% | CAGR (5y): -7.58%
%
Regression: -1.2% | CAGR (5y): -2.7%
%
Regression: 7.38% | CAGR (5y): 4.6%
Capped at 30.00x (Historical 5y: 12.95x)
%