DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.38
Today's Fair Value
$40.20 +58.39%
Margin of Safety
+36.87%
Projected Value (5Y)
$64.75 +155.12%
Dividends Paid (5Y)
$12.08
DCF Inputs
Scenario
%
Regression: 15.5% | CAGR (5y): 49.69%
%
Regression: 4.57% | CAGR (5y): -0.08%
%
Regression: 7.99% | CAGR (5y): 0.02%
Capped at 18.00x (Historical 5y: 7.03x)
%