DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.96
Today's Fair Value
$104.35 +198.48%
Margin of Safety
+66.50%
Projected Value (5Y)
$168.06 +380.72%
Dividends Paid (5Y)
$4.21
DCF Inputs
Scenario
%
Regression: 10.44% | CAGR (5y): 16.2%
%
Regression: 0.54% | CAGR (5y): 1.32%
%
Regression: 8.99% | CAGR (5y): 5.05%
Capped at 30.00x (Historical 5y: 30.15x)
%