DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.35
Today's Fair Value
$112.41 +217.99%
Margin of Safety
+68.55%
Projected Value (5Y)
$181.04 +412.14%
Dividends Paid (5Y)
$2.06
DCF Inputs
Scenario
%
Regression: 21.55% | CAGR (5y): 17.2%
%
Regression: -0.5% | CAGR (5y): -1.25%
%
Regression: 6.77% | CAGR (5y): 14.61%
Capped at 30.00x (Historical 5y: 19.13x)
%