DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.50
Today's Fair Value
$99.09 +247.68%
Margin of Safety
+71.24%
Projected Value (5Y)
$159.58 +459.93%
Dividends Paid (5Y)
$4.73
DCF Inputs
Scenario
%
Regression: 9.52% | CAGR (5y): 62.77%
%
Regression: 0.91% | CAGR (5y): 0.48%
%
Regression: 4.69% | CAGR (5y): 22.26%
Capped at 30.00x (Historical 5y: 32.35x)
%