DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.82
Today's Fair Value
$38.17 +37.2%
Margin of Safety
+27.12%
Projected Value (5Y)
$61.48 +120.99%
Dividends Paid (5Y)
$0.95
DCF Inputs
Scenario
%
Regression: 6.44% | CAGR (5y): 5.68%
%
Regression: -1.71% | CAGR (5y): -2.48%
%
Regression: -1.96% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 14.23x)
%