DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.04
Today's Fair Value
$40.24 +43.51%
Margin of Safety
+30.32%
Projected Value (5Y)
$64.81 +131.13%
Dividends Paid (5Y)
$10.69
DCF Inputs
Scenario
%
Regression: 17.5% | CAGR (5y): -17.75%
%
Regression: 1.04% | CAGR (5y): -3.29%
%
Regression: 15.1% | CAGR (5y): 21.16%
Capped at 30.00x (Historical 5y: 9.02x)
%