DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.09
Today's Fair Value
$28.10 +12%
Margin of Safety
+10.71%
Projected Value (5Y)
$45.26 +80.39%
Dividends Paid (5Y)
$12.58
DCF Inputs
Scenario
%
Regression: 30.98% | CAGR (5y): 24.31%
%
Regression: 11.67% | CAGR (5y): 12.47%
%
Regression: 12.33% | CAGR (5y): 18.92%
Capped at 30.00x (Historical 5y: 14.61x)
%