DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.95
Today's Fair Value
$86.38 +276.38%
Margin of Safety
+73.43%
Projected Value (5Y)
$139.11 +506.14%
Dividends Paid (5Y)
$8.35
DCF Inputs
Scenario
%
Regression: 7.59% | CAGR (5y): 12.94%
%
Regression: -2.86% | CAGR (5y): -4.69%
%
Regression: 11.78% | CAGR (5y): 7.97%
Capped at 30.00x (Historical 5y: 12.8x)
%