DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.68
Today's Fair Value
$42.74 +13.43%
Margin of Safety
+11.84%
Projected Value (5Y)
$68.84 +82.7%
Dividends Paid (5Y)
$8.79
DCF Inputs
Scenario
%
Regression: 25.84% | CAGR (5y): 37.06%
%
Regression: 13.7% | CAGR (5y): 16.46%
%
Regression: 8.98% | CAGR (5y): 7.08%
Capped at 13.67x (Historical 5y: 2.06x)
%