DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.27
Today's Fair Value
$42.32 +16.68%
Margin of Safety
+14.30%
Projected Value (5Y)
$68.16 +87.92%
Dividends Paid (5Y)
$9.11
DCF Inputs
Scenario
%
Regression: 25.85% | CAGR (5y): 37.14%
%
Regression: 13.7% | CAGR (5y): 16.46%
%
Regression: 7.91% | CAGR (5y): 7.64%
Capped at 13.67x (Historical 5y: 2.02x)
%