DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.41
Today's Fair Value
$43.84 +35.27%
Margin of Safety
+26.07%
Projected Value (5Y)
$70.61 +117.86%
Dividends Paid (5Y)
$0.45
DCF Inputs
Scenario
%
Regression: -18.02% | CAGR (5y): 118.91%
%
Regression: -1.06% | CAGR (5y): 0.39%
%
Regression: -7.42% | CAGR (5y): -15.02%
Capped at 30.00x (Historical 5y: 20.88x)
%