DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.41
Today's Fair Value
$86.78 +255.51%
Margin of Safety
+71.87%
Projected Value (5Y)
$139.76 +472.55%
Dividends Paid (5Y)
$11.59
DCF Inputs
Scenario
%
Regression: 43.08% | CAGR (5y): 11.7%
%
Regression: -0.38% | CAGR (5y): 0.33%
%
Regression: 7.02% | CAGR (5y): 7.77%
Capped at 13.67x (Historical 5y: 0.25x)
%