DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.47
Today's Fair Value
$117.06 +297.22%
Margin of Safety
+74.82%
Projected Value (5Y)
$188.52 +539.7%
Dividends Paid (5Y)
$4.15
DCF Inputs
Scenario
%
Regression: 7.19% | CAGR (5y): 35.82%
%
Regression: -0.22% | CAGR (5y): -1.69%
%
Regression: 1.53% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 11.21x)
%