DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.46
Today's Fair Value
$78.89 +128.93%
Margin of Safety
+56.32%
Projected Value (5Y)
$127.05 +268.69%
Dividends Paid (5Y)
$2.94
DCF Inputs
Scenario
%
Regression: 21.18% | CAGR (5y): 28.7%
%
Regression: 7.76% | CAGR (5y): 0.73%
%
Regression: 22.29% | CAGR (5y): 23.87%
Capped at 13.67x (Historical 5y: 0.89x)
%