DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.19
Today's Fair Value
$93.51 +138.61%
Margin of Safety
+58.09%
Projected Value (5Y)
$150.60 +284.28%
Dividends Paid (5Y)
$3.03
DCF Inputs
Scenario
%
Regression: -6.08% | CAGR (5y): 69.06%
%
Regression: 2.08% | CAGR (5y): 7.19%
%
Regression: 4.16% | CAGR (5y): 31.95%
Capped at 30.00x (Historical 5y: 24.01x)
%