DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.91
Today's Fair Value
$104.40 +227.17%
Margin of Safety
+69.43%
Projected Value (5Y)
$168.14 +426.92%
Dividends Paid (5Y)
$4.28
DCF Inputs
Scenario
%
Regression: 10.44% | CAGR (5y): 16.2%
%
Regression: 0.54% | CAGR (5y): 1.32%
%
Regression: 9.03% | CAGR (5y): 5.34%
Capped at 30.00x (Historical 5y: 30.24x)
%