DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.97
Today's Fair Value
$46.54 +60.65%
Margin of Safety
+37.75%
Projected Value (5Y)
$74.95 +158.72%
Dividends Paid (5Y)
$7.90
DCF Inputs
Scenario
%
Regression: -8.41% | CAGR (5y): 21.23%
%
Regression: 0.06% | CAGR (5y): 0.08%
%
Regression: 0.43% | CAGR (5y): 1.08%
Capped at 30.00x (Historical 5y: 14.38x)
%