DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.27
Today's Fair Value
$96.13 +188.94%
Margin of Safety
+65.39%
Projected Value (5Y)
$154.82 +365.34%
Dividends Paid (5Y)
$3.41
DCF Inputs
Scenario
%
Regression: 8.11% | CAGR (5y): 6.92%
%
Regression: 0.78% | CAGR (5y): -0.43%
%
Regression: 5.73% | CAGR (5y): 0.69%
Capped at 30.00x (Historical 5y: 51.68x)
%