DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.17
Today's Fair Value
$32.02 +32.48%
Margin of Safety
+24.52%
Projected Value (5Y)
$51.57 +113.36%
Dividends Paid (5Y)
$8.04
DCF Inputs
Scenario
%
Regression: 1028.66% | CAGR (5y): 0%
%
Regression: -0.4% | CAGR (5y): -0.66%
%
Regression: 15.06% | CAGR (5y): 16.03%
Capped at 30.00x (Historical 5y: 49.06x)
%