DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.96
Today's Fair Value
$53.70 +99.18%
Margin of Safety
+49.80%
Projected Value (5Y)
$86.48 +220.77%
Dividends Paid (5Y)
$2.88
DCF Inputs
Scenario
%
Regression: -10.71% | CAGR (5y): -10.85%
%
Regression: -52.63% | CAGR (5y): 0.04%
%
Regression: 0% | CAGR (5y): 44.74%
Capped at 30.00x (Historical 5y: 25.78x)
%