DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.05
Today's Fair Value
$67.71 +82.75%
Margin of Safety
+45.28%
Projected Value (5Y)
$109.04 +194.3%
Dividends Paid (5Y)
$43.06
DCF Inputs
Scenario
%
Regression: 33.4% | CAGR (5y): 20.67%
%
Regression: 5.91% | CAGR (5y): 6.14%
%
Regression: 53.63% | CAGR (5y): 70.77%
Capped at 18.00x (Historical 5y: 4.47x)
%