DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.75
Today's Fair Value
$27.32 +2.13%
Margin of Safety
+2.09%
Projected Value (5Y)
$44.00 +64.49%
Dividends Paid (5Y)
$6.81
DCF Inputs
Scenario
%
Regression: 24.44% | CAGR (5y): 89.04%
%
Regression: -1.37% | CAGR (5y): -2.87%
%
Regression: 0.09% | CAGR (5y): 8.91%
Capped at 30.00x (Historical 5y: 8.08x)
%