DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.48
Today's Fair Value
$51.36 +53.41%
Margin of Safety
+34.81%
Projected Value (5Y)
$82.72 +147.07%
Dividends Paid (5Y)
$6.63
DCF Inputs
Scenario
%
Regression: 32.45% | CAGR (5y): 18.54%
%
Regression: -0.52% | CAGR (5y): -1.12%
%
Regression: 7.55% | CAGR (5y): 6.46%
Capped at 30.00x (Historical 5y: 4.24x)
%