DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.73
Today's Fair Value
$60.51 +118.21%
Margin of Safety
+54.17%
Projected Value (5Y)
$97.46 +251.46%
Dividends Paid (5Y)
$0.77
DCF Inputs
Scenario
%
Regression: 24.55% | CAGR (5y): 19.77%
%
Regression: 0.33% | CAGR (5y): -0.69%
%
Regression: 0.93% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.95x)
%