DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.26
Today's Fair Value
$101.94 +159.65%
Margin of Safety
+61.49%
Projected Value (5Y)
$164.18 +318.19%
Dividends Paid (5Y)
$4.95
DCF Inputs
Scenario
%
Regression: 200.51% | CAGR (5y): 0%
%
Regression: 9.71% | CAGR (5y): 8.25%
%
Regression: 7.18% | CAGR (5y): 13.98%
Capped at 30.00x (Historical 5y: 13.33x)
%