DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.35
Today's Fair Value
$49.72 +96.13%
Margin of Safety
+49.01%
Projected Value (5Y)
$80.07 +215.86%
Dividends Paid (5Y)
$7.07
DCF Inputs
Scenario
%
Regression: 23.64% | CAGR (5y): 16.69%
%
Regression: -0.7% | CAGR (5y): -1.1%
%
Regression: 12.31% | CAGR (5y): 7.26%
Capped at 30.00x (Historical 5y: 45.7x)
%