DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.56
Today's Fair Value
$28.79 -11.58%
Margin of Safety
-13.09%
Projected Value (5Y)
$46.37 +42.41%
Dividends Paid (5Y)
$4.68
DCF Inputs
Scenario
%
Regression: 25.94% | CAGR (5y): 59.85%
%
Regression: 7.39% | CAGR (5y): 13.66%
%
Regression: 29.04% | CAGR (5y): 0.93%
Capped at 18.00x (Historical 5y: 9.93x)
%