DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.88
Today's Fair Value
$48.95 +58.52%
Margin of Safety
+36.92%
Projected Value (5Y)
$78.83 +155.28%
Dividends Paid (5Y)
$2.78
DCF Inputs
Scenario
%
Regression: 4.47% | CAGR (5y): -9.96%
%
Regression: -1.79% | CAGR (5y): -2.86%
%
Regression: 14.66% | CAGR (5y): 3.04%
Capped at 30.00x (Historical 5y: 12.06x)
%