DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.97
Today's Fair Value
$90.00 +114.44%
Margin of Safety
+53.37%
Projected Value (5Y)
$144.95 +245.37%
Dividends Paid (5Y)
$1.29
DCF Inputs
Scenario
%
Regression: 41.08% | CAGR (5y): 0%
%
Regression: -22.06% | CAGR (5y): -24.5%
%
Regression: -2.65% | CAGR (5y): 12.07%
Capped at 30.00x (Historical 5y: 80.03x)
%