DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.17
Today's Fair Value
$45.27 +79.86%
Margin of Safety
+44.40%
Projected Value (5Y)
$72.91 +189.67%
Dividends Paid (5Y)
$16.07
DCF Inputs
Scenario
%
Regression: 0.65% | CAGR (5y): 3.62%
%
Regression: -4.59% | CAGR (5y): -3.45%
%
Regression: 41.28% | CAGR (5y): 41.28%
Capped at 13.67x (Historical 5y: 0.33x)
%