DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.08
Today's Fair Value
$48.10 +108.41%
Margin of Safety
+52.02%
Projected Value (5Y)
$77.47 +235.66%
Dividends Paid (5Y)
$6.94
DCF Inputs
Scenario
%
Regression: 4.71% | CAGR (5y): -0.9%
%
Regression: 0.48% | CAGR (5y): -1.83%
%
Regression: 13.59% | CAGR (5y): 5.97%
Capped at 30.00x (Historical 5y: 11.96x)
%