DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.01
Today's Fair Value
$53.38 +113.43%
Margin of Safety
+53.15%
Projected Value (5Y)
$85.97 +243.74%
Dividends Paid (5Y)
$45.16
DCF Inputs
Scenario
%
Regression: 33.71% | CAGR (5y): 2.25%
%
Regression: 0.15% | CAGR (5y): 1.9%
%
Regression: 8% | CAGR (5y): 46.35%
Capped at 18.00x (Historical 5y: 5.52x)
%