DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.75
Today's Fair Value
$61.43 +148.2%
Margin of Safety
+59.71%
Projected Value (5Y)
$98.93 +299.72%
Dividends Paid (5Y)
$3.48
DCF Inputs
Scenario
%
Regression: 25.03% | CAGR (5y): 18.2%
%
Regression: -1.7% | CAGR (5y): -2.59%
%
Regression: -11.63% | CAGR (5y): -7.88%
Capped at 30.00x (Historical 5y: 14.13x)
%