DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.08
Today's Fair Value
$42.34 +68.82%
Margin of Safety
+40.77%
Projected Value (5Y)
$68.19 +171.89%
Dividends Paid (5Y)
$1.52
DCF Inputs
Scenario
%
Regression: 26.59% | CAGR (5y): 15.78%
%
Regression: 6.94% | CAGR (5y): 0.1%
%
Regression: -0.05% | CAGR (5y): -24.29%
Capped at 30.00x (Historical 5y: 3.79x)
%