DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.60
Today's Fair Value
$47.66 +50.82%
Margin of Safety
+33.70%
Projected Value (5Y)
$76.75 +142.88%
Dividends Paid (5Y)
$18.54
DCF Inputs
Scenario
%
Regression: 9.56% | CAGR (5y): -1.51%
%
Regression: 0.03% | CAGR (5y): 0.01%
%
Regression: 9.24% | CAGR (5y): 1.61%
Capped at 30.00x (Historical 5y: 27.68x)
%