DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.20
Today's Fair Value
$154.91 +340.09%
Margin of Safety
+77.28%
Projected Value (5Y)
$249.49 +608.78%
Dividends Paid (5Y)
$0.82
DCF Inputs
Scenario
%
Regression: 19.35% | CAGR (5y): 0%
%
Regression: 0.09% | CAGR (5y): 0.16%
%
Regression: -7.38% | CAGR (5y): 4.82%
Capped at 30.00x (Historical 5y: 27.68x)
%