DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.33
Today's Fair Value
$64.00 +97.96%
Margin of Safety
+49.48%
Projected Value (5Y)
$103.08 +218.84%
Dividends Paid (5Y)
$5.42
DCF Inputs
Scenario
%
Regression: 48.06% | CAGR (5y): 4.94%
%
Regression: -0.33% | CAGR (5y): -1.48%
%
Regression: 70.71% | CAGR (5y): 77.96%
Capped at 30.00x (Historical 5y: 9.06x)
%