DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.52
Today's Fair Value
$74.80 +130.01%
Margin of Safety
+56.52%
Projected Value (5Y)
$120.47 +270.45%
Dividends Paid (5Y)
$7.86
DCF Inputs
Scenario
%
Regression: 122.3% | CAGR (5y): 227.7%
%
Regression: 1.42% | CAGR (5y): 1.4%
%
Regression: 71.73% | CAGR (5y): 81.71%
Capped at 30.00x (Historical 5y: 16.57x)
%