DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.09
Today's Fair Value
$32.30 -7.95%
Margin of Safety
-8.64%
Projected Value (5Y)
$52.02 +48.25%
Dividends Paid (5Y)
$0.84
DCF Inputs
Scenario
%
Regression: 93.03% | CAGR (5y): 32.04%
%
Regression: 6.01% | CAGR (5y): 1.37%
%
Regression: -0.21% | CAGR (5y): 9.57%
Capped at 30.00x (Historical 5y: 46.09x)
%