DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.07
Today's Fair Value
$38.84 +21.11%
Margin of Safety
+17.43%
Projected Value (5Y)
$62.55 +95.04%
Dividends Paid (5Y)
$26.20
DCF Inputs
Scenario
%
Regression: 30.21% | CAGR (5y): 18.37%
%
Regression: 14.82% | CAGR (5y): -0.07%
%
Regression: 42.13% | CAGR (5y): 20.11%
Capped at 18.00x (Historical 5y: 7.42x)
%