DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.62
Today's Fair Value
$57.84 +88.9%
Margin of Safety
+47.06%
Projected Value (5Y)
$93.15 +204.21%
Dividends Paid (5Y)
$2.97
DCF Inputs
Scenario
%
Regression: 20.61% | CAGR (5y): 34.31%
%
Regression: -1.24% | CAGR (5y): -0.44%
%
Regression: 4.2% | CAGR (5y): 65.76%
Capped at 30.00x (Historical 5y: 35.65x)
%