DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.63
Today's Fair Value
$49.12 +34.1%
Margin of Safety
+25.43%
Projected Value (5Y)
$79.11 +115.97%
Dividends Paid (5Y)
$3.47
DCF Inputs
Scenario
%
Regression: 3.76% | CAGR (5y): 17.1%
%
Regression: -0.36% | CAGR (5y): -0.48%
%
Regression: -42.17% | CAGR (5y): 13.56%
Capped at 30.00x (Historical 5y: 55.35x)
%