DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.71
Today's Fair Value
$61.96 +161.32%
Margin of Safety
+61.73%
Projected Value (5Y)
$99.79 +320.88%
Dividends Paid (5Y)
$8.28
DCF Inputs
Scenario
%
Regression: 6.63% | CAGR (5y): 8.54%
%
Regression: -2.86% | CAGR (5y): -4.69%
%
Regression: 11.51% | CAGR (5y): 7.52%
Capped at 30.00x (Historical 5y: 12.48x)
%