DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.71
Today's Fair Value
$47.39 +65.06%
Margin of Safety
+39.42%
Projected Value (5Y)
$76.32 +165.83%
Dividends Paid (5Y)
$5.25
DCF Inputs
Scenario
%
Regression: 1.96% | CAGR (5y): 3.41%
%
Regression: -0.82% | CAGR (5y): -0.59%
%
Regression: 5.81% | CAGR (5y): 5.08%
Capped at 30.00x (Historical 5y: 42.11x)
%