DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.39
Today's Fair Value
$44.15 +67.3%
Margin of Safety
+40.23%
Projected Value (5Y)
$71.10 +169.42%
Dividends Paid (5Y)
$6.28
DCF Inputs
Scenario
%
Regression: 3.96% | CAGR (5y): 20.48%
%
Regression: -1.63% | CAGR (5y): -2.2%
%
Regression: 7.65% | CAGR (5y): 17.86%
Capped at 30.00x (Historical 5y: 25.6x)
%