DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.06
Today's Fair Value
$51.65 +43.23%
Margin of Safety
+30.18%
Projected Value (5Y)
$83.18 +130.67%
Dividends Paid (5Y)
$3.28
DCF Inputs
Scenario
%
Regression: 10.72% | CAGR (5y): 17.15%
%
Regression: -0.73% | CAGR (5y): -0.94%
%
Regression: -13.27% | CAGR (5y): 9.15%
Capped at 30.00x (Historical 5y: 27.32x)
%