DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.80
Today's Fair Value
$124.77 +348.81%
Margin of Safety
+77.72%
Projected Value (5Y)
$200.94 +622.81%
Dividends Paid (5Y)
$3.90
DCF Inputs
Scenario
%
Regression: 37.78% | CAGR (5y): 36.43%
%
Regression: -0.05% | CAGR (5y): -0.52%
%
Regression: 15.74% | CAGR (5y): 17.57%
Capped at 30.00x (Historical 5y: 25.07x)
%