DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.02
Today's Fair Value
$57.18 +50.39%
Margin of Safety
+33.51%
Projected Value (5Y)
$92.09 +142.21%
Dividends Paid (5Y)
$0.82
DCF Inputs
Scenario
%
Regression: 20.56% | CAGR (5y): 14.9%
%
Regression: 3.43% | CAGR (5y): 2.08%
%
Regression: 13.25% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.69x)
%