DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.70
Today's Fair Value
$61.66 +130.94%
Margin of Safety
+56.70%
Projected Value (5Y)
$99.31 +271.95%
Dividends Paid (5Y)
$2.85
DCF Inputs
Scenario
%
Regression: 16.13% | CAGR (5y): 39.17%
%
Regression: -0.49% | CAGR (5y): -1.14%
%
Regression: 3.72% | CAGR (5y): 8.76%
Capped at 30.00x (Historical 5y: 15.41x)
%