DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.08
Today's Fair Value
$42.66 +46.7%
Margin of Safety
+31.83%
Projected Value (5Y)
$68.71 +136.28%
Dividends Paid (5Y)
$4.98
DCF Inputs
Scenario
%
Regression: 9.7% | CAGR (5y): 7.65%
%
Regression: 0.01% | CAGR (5y): 0.33%
%
Regression: 8.56% | CAGR (5y): 10.9%
Capped at 30.00x (Historical 5y: 2.97x)
%