DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.42
Today's Fair Value
$80.99 +206.55%
Margin of Safety
+67.38%
Projected Value (5Y)
$130.44 +393.72%
Dividends Paid (5Y)
$8.65
DCF Inputs
Scenario
%
Regression: 10.67% | CAGR (5y): 8.24%
%
Regression: -0.01% | CAGR (5y): 0%
%
Regression: 13.28% | CAGR (5y): 91.9%
Capped at 30.00x (Historical 5y: 39.37x)
%