DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.88
Today's Fair Value
$95.72 +209.97%
Margin of Safety
+67.74%
Projected Value (5Y)
$154.16 +399.22%
Dividends Paid (5Y)
$6.82
DCF Inputs
Scenario
%
Regression: 42.91% | CAGR (5y): 40.95%
%
Regression: 0.8% | CAGR (5y): 0.53%
%
Regression: 4.01% | CAGR (5y): 10.16%
Capped at 30.00x (Historical 5y: 6.84x)
%