DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.82
Today's Fair Value
$43.09 +73.61%
Margin of Safety
+42.40%
Projected Value (5Y)
$69.39 +179.57%
Dividends Paid (5Y)
$7.99
DCF Inputs
Scenario
%
Regression: -2.3% | CAGR (5y): -2.17%
%
Regression: -1.7% | CAGR (5y): -1.11%
%
Regression: 13.4% | CAGR (5y): 18.86%
Capped at 30.00x (Historical 5y: 27.13x)
%