DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.66
Today's Fair Value
$37.71 +31.58%
Margin of Safety
+24.00%
Projected Value (5Y)
$60.73 +111.9%
Dividends Paid (5Y)
$5.56
DCF Inputs
Scenario
%
Regression: 19.19% | CAGR (5y): 14.41%
%
Regression: 0.14% | CAGR (5y): 0.12%
%
Regression: 0% | CAGR (5y): 21.05%
Capped at 13.67x (Historical 5y: 1.33x)
%