DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.70
Today's Fair Value
$84.00 +173.62%
Margin of Safety
+63.45%
Projected Value (5Y)
$135.28 +340.65%
Dividends Paid (5Y)
$6.54
DCF Inputs
Scenario
%
Regression: 42.02% | CAGR (5y): 40.96%
%
Regression: 0.8% | CAGR (5y): 0.53%
%
Regression: 1.52% | CAGR (5y): 9.78%
Capped at 30.00x (Historical 5y: 6.92x)
%