DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.64
Today's Fair Value
$85.11 +177.77%
Margin of Safety
+64.00%
Projected Value (5Y)
$137.07 +347.36%
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)
%