DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.75
Today's Fair Value
$67.98 +95.63%
Margin of Safety
+48.88%
Projected Value (5Y)
$109.48 +215.05%
Dividends Paid (5Y)
$1.24
DCF Inputs
Scenario
%
Regression: 18.26% | CAGR (5y): 36.55%
%
Regression: -0.39% | CAGR (5y): -0.97%
%
Regression: -32.49% | CAGR (5y): 11.1%
Capped at 30.00x (Historical 5y: 19.76x)
%