DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.60
Today's Fair Value
$32.21 +30.93%
Margin of Safety
+23.63%
Projected Value (5Y)
$51.88 +110.89%
Dividends Paid (5Y)
$7.34
DCF Inputs
Scenario
%
Regression: 3.49% | CAGR (5y): 16.85%
%
Regression: -0.35% | CAGR (5y): -1.01%
%
Regression: 4.11% | CAGR (5y): 57.9%
Capped at 30.00x (Historical 5y: 11.63x)
%