DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.62
Today's Fair Value
$24.66 +19.59%
Margin of Safety
+16.38%
Projected Value (5Y)
$39.71 +92.58%
Dividends Paid (5Y)
$5.10
DCF Inputs
Scenario
%
Regression: 2.53% | CAGR (5y): 30.34%
%
Regression: 0.67% | CAGR (5y): -1.2%
%
Regression: 1.79% | CAGR (5y): 8.45%
Capped at 30.00x (Historical 5y: 0.89x)
%